SURGEX
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 55 days after the deadline Filed on 24 September 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00531411.
Annual accounts 2025 filed on 24-09-2026 at the NBB all 22 filings
Turnover
≈ €200,000
Estimated: probably between €150,000 and €250,000
Total assets
€121,981▲ 67.6%
2024 · €72,776
Net result
€58,536▲ 184%
2024 · €20,643
Working capital
€85,597▲ 360%
2024 · €18,600
In the rankings
#10 oldest company in Jalhay, Health and social work sector
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€88,899
▲ 187%
2025
20182025
Net result
€58,536
▲ 184%
2025
middle half of the sector
20182025
Equity
€86,767
▲ 207%
2025
middle half of the sector
20182025
Total assets
€121,981
▲ 67.6%
2025
middle half of the sector
20182025
Debt
€35,214
▼ 20.9%
2025
20182025
Working capital
€85,597
▲ 360%
2025
middle half of the sector
20182025
Solvency
71.1%
▲ 32.3pp
2025
middle half of the sector
20182025
Current ratio
3.44
▲ 2.02
2025
middle half of the sector
20182025
Return on assets (ROA)
48.0%
▲ 19.6pp
2025
highest quarter of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result-€11,321-€19,463-€26,819€65,405€31,821▼ 51.3%-€24,755€30,933€88,899▲ 187%
Net result-€12,972-€20,164-€25,799below the sector's middle half€56,139within the sector's middle half€15,738below the sector's middle half▼ 72.0%-€24,089below the sector's middle half€20,643below the sector's middle half€58,536within the sector's middle half▲ 184%
Equity€31,940-€52,104▲ 63.1%€26,305below the sector's middle half▼ 49.5%€82,444within the sector's middle half▲ 213%€59,658within the sector's middle half▼ 27.6%€35,569below the sector's middle half▼ 40.4%€28,231below the sector's middle half▼ 20.6%€86,767within the sector's middle half▲ 207%
Total assets€54,336-€65,918▲ 21.3%€130,179below the sector's middle half▲ 97.5%€172,826within the sector's middle half▲ 32.8%€176,357within the sector's middle half▲ 2.0%€68,477below the sector's middle half▼ 61.2%€72,776below the sector's middle half▲ 6.3%€121,981within the sector's middle half▲ 67.6%
Debt€22,396-€13,814▼ 38.3%€103,874▲ 652%€90,382▼ 13.0%€116,699▲ 29.1%€32,909▼ 71.8%€44,544▲ 35.4%€35,214▼ 20.9%
Working capital€19,688-€51,647▲ 162%€14,431below the sector's middle half▼ 72.1%€62,360within the sector's middle half▲ 332%€38,582within the sector's middle half▼ 38.1%€7,761below the sector's middle half▼ 79.9%€18,600within the sector's middle half▲ 140%€85,597within the sector's middle half▲ 360%
Solvency58.8%-79.0%▲ 20.3pp20.2%below the sector's middle half▼ 58.8pp47.7%within the sector's middle half▲ 27.5pp33.8%below the sector's middle half▼ 13.9pp51.9%within the sector's middle half▲ 18.1pp38.8%within the sector's middle half▼ 13.2pp71.1%within the sector's middle half▲ 32.3pp
Current ratio2.00-4.74▲ 2.741.43within the sector's middle half▼ 3.312.41within the sector's middle half▲ 0.981.43within the sector's middle half▼ 0.981.24below the sector's middle half▼ 0.191.42within the sector's middle half▲ 0.183.44within the sector's middle half▲ 2.02
Return on assets (ROA)-23.9%-30.6%▲ 54.5pp-19.8%below the sector's middle half▼ 50.4pp32.5%above the sector's middle half▲ 52.3pp8.9%within the sector's middle half▼ 23.6pp-35.2%below the sector's middle half▼ 44.1pp28.4%within the sector's middle half▲ 63.5pp48.0%above the sector's middle half▲ 19.6pp
above
within
below
The sector band is the middle half of the companies in Human health activities (NACE 86). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 187% higher than in 2024 and the highest since 2021. It is the second rise in a row, after the fall in 2023.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €121,981
Fixed assets
€1,232 ▼ 87.2%
Current assets
€120,749 ▲ 91.2%
Equity and liabilities €121,981
Equity
€86,767 ▲ 207%
Debt
€35,214 ▼ 20.9%
Debt's share of the balance-sheet total falls from 61.2% to 28.9%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€97,298▲
2024 · €50,402
Cash flow
€66,935▲
2024 · €40,112
Debt to equity
0.41▼
2024 · 1.58
ROE
67.5%▼
2024 · 73.1%
Interest coverage
over 100
2024 · over 100
Debt ≤ 1 year
€35,152▼
2024 · €44,544
Income taxes
€30,026▲
2024 · €10,133
Staff costs
€416▼
2024 · €450
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €3,444 | €1,174 | - | €1,292 | - |
| Depreciation and write-downs of the year | €19,375 | €19,779 | €19,704 | €19,469 | €8,399 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €0 | - | €8,329 | €450 | €416 | ▼ 7.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €15,023 | €14,538 | €11,948 | €19,375 | €19,779 | €19,704 | €19,469 | €8,399 | ▼ 56.9% |
| Other operating charges640/8 | - | - | - | €3,494 | €2,349 | €3,439 | €2,233 | €2,363 | ▲ 5.8% |
| Gross operating margin9900 | €5,191 | €37,774 | -€7,274 | €88,274 | €53,950 | €6,717 | €53,085 | €100,077 | ▲ 88.5% |
| Operating profit (loss)9901 | -€11,321 | €19,463 | -€26,819 | €65,405 | €31,821 | -€24,755 | €30,933 | €88,899 | ▲ 187% |
| Financial income75/76B | - | - | - | €1,581 | €2,140 | €3,876 | €0 | - | - |
| Recurring financial income75 | €1,792 | €1,559 | €1 | €1,581 | €2,140 | €3,876 | €0 | - | - |
| Financial charges65/66B | - | - | - | €1,416 | €781 | €141 | €158 | €337 | ▲ 113% |
| Recurring financial charges65 | €443 | €314 | €672 | €1,416 | €781 | €141 | €158 | €337 | ▲ 113% |
| Profit (loss) for the period before taxes9903 | -€9,972 | €20,707 | -€27,490 | €65,570 | €33,180 | -€21,020 | €30,776 | €88,562 | ▲ 188% |
| Income taxes67/77 | €3,000 | €543 | -€1,691 | €9,431 | €17,442 | €3,069 | €10,133 | €30,026 | ▲ 196% |
| Profit (loss) for the period9904 | -€12,972 | €20,164 | -€25,799 | €56,139 | €15,738 | -€24,089 | €20,643 | €58,536 | ▲ 184% |
| Profit (loss) for the period to be appropriated9905 | -€12,972 | €20,164 | -€25,799 | €56,139 | €15,738 | -€24,089 | €20,643 | €58,536 | ▲ 184% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €54,336 | €65,918 | €130,179 | €172,826 | €176,357 | €68,477 | €72,776 | €121,981 | ▲ 67.6% |
| Fixed assets21/28 | €14,995 | €457 | €82,049 | €66,117 | €47,512 | €27,808 | €9,631 | €1,232 | ▼ 87.2% |
| Tangible fixed assets22/27 | €14,995 | €457 | €82,049 | €66,117 | €47,512 | €27,808 | €9,631 | €1,232 | ▼ 87.2% |
| Plant, machinery and equipment23 | - | - | - | €2,974 | €2,286 | €1,597 | €908 | €220 | ▼ 75.8% |
| Furniture and vehicles24 | - | - | - | €63,143 | €45,226 | €26,211 | €8,723 | €1,013 | ▼ 88.4% |
| Current assets29/58 | €39,340 | €65,461 | €48,130 | €106,709 | €128,844 | €40,670 | €63,145 | €120,749 | ▲ 91.2% |
| Amounts receivable within one year40/41 | €20,886 | €31,796 | €36,058 | €28,558 | €37,349 | €25,767 | €23,566 | €31,826 | ▲ 35.1% |
| Trade receivables40 | - | - | - | €0 | €2,118 | €11,985 | €0 | €2,146 | - |
| Other amounts receivable41 | - | - | - | €28,558 | €35,231 | €13,782 | €23,566 | €29,680 | ▲ 25.9% |
| Cash at bank and in hand54/58 | €16,097 | €30,613 | €7,566 | €75,591 | €89,767 | €10,440 | €34,825 | €83,975 | ▲ 141% |
| Deferred charges and accrued income490/1 | - | - | - | €2,560 | €1,729 | €4,462 | €4,754 | €4,949 | ▲ 4.1% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €54,336 | €65,918 | €130,179 | €172,826 | €176,357 | €68,477 | €72,776 | €121,981 | ▲ 67.6% |
| Equity10/15 | €31,940 | €52,104 | €26,305 | €82,444 | €59,658 | €35,569 | €28,231 | €86,767 | ▲ 207% |
| Contributions10/11 | €18,600 | €18,600 | - | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Reserves13 | €68,365 | €68,365 | €68,365 | €68,365 | €39,840 | €39,840 | €11,860 | €67,860 | ▲ 472% |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Distributable reserves133 | - | - | - | €66,505 | €37,980 | €37,980 | €10,000 | €66,000 | ▲ 560% |
| Profit (loss) carried forward14 | -€55,025 | -€34,861 | -€60,660 | -€4,520 | €1,217 | -€22,871 | -€2,229 | €307 | - |
| Amounts payable17/49 | €22,396 | €13,814 | €103,874 | €90,382 | €116,699 | €32,909 | €44,544 | €35,214 | ▼ 20.9% |
| Amounts payable after more than one year17 | €2,744 | €0 | €70,174 | €46,032 | €26,436 | €0 | - | - | - |
| Financial debts170/4 | - | - | - | €46,032 | €26,436 | €0 | - | - | - |
| Amounts payable within one year42/48 | €19,652 | €13,814 | €33,699 | €44,349 | €90,263 | €32,909 | €44,544 | €35,152 | ▼ 21.1% |
| Current portion of amounts payable after more than one year42 | - | - | - | €24,142 | €4,386 | €0 | - | - | - |
| Trade debts44 | €8,779 | €11,070 | €7,475 | €4,685 | €17,491 | €23,194 | €668 | €1,386 | ▲ 108% |
| Suppliers440/4 | - | - | - | €4,685 | €17,491 | €23,194 | €668 | €1,386 | ▲ 108% |
| Taxes, remuneration and social security45 | - | - | - | €12,827 | €3,865 | €9,715 | €15,897 | €33,766 | ▲ 112% |
| Taxes450/3 | - | - | - | €12,827 | €3,865 | €8,002 | €14,422 | €33,766 | ▲ 134% |
| Remuneration and social security454/9 | - | - | - | - | - | €1,713 | €1,475 | €0 | ▼ 100% |
| Other amounts payable47/48 | - | - | - | €2,695 | €64,521 | €0 | €27,980 | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | - | - | - | - | €62 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€12,972 | €20,164 | -€25,799 | €56,139 | €15,738 | -€24,089 | €20,643 | €58,536 | ▲ 184% |
| + Depreciation and write-downs630 | €15,023 | €14,538 | €11,948 | €19,375 | €19,779 | €19,704 | €19,469 | €8,399 | ▼ 56.9% |
| Operating cash flow (approximation) | €2,051 | €34,703 | -€13,851 | €75,515 | €35,517 | -€4,385 | €40,112 | €66,935 | ▲ 66.9% |
| Investment in fixed assets (approximation) | - | €0 | -€93,540 | -€3,444 | -€1,174 | €0 | -€1,292 | €0 | - |
| Change in cash | - | €14,516 | -€23,047 | €68,025 | €14,175 | -€79,326 | €24,384 | €49,150 | ▲ 102% |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Historical observation
In July 2024, 31,368 companies had the same profile as SURGEX has now. Two years later, 93.5% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
93.5%
was still going
5.9%
stopped otherwise
0.5%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of SURGEX itself: < 0.1% within 12 months.
Test of the method
The method was tested on the 497,446 companies of July 2024. Each company was given the bankruptcy share of the same profile a year earlier, in July 2023. The expectation was that 1.6% would go bankrupt within 24 months. In fact 1.7% went bankrupt.
| Group | Expected | Actual |
|---|---|---|
| 1 | 0.2% | 0.2% |
| 2 | 0.3% | 0.5% |
| 3 | 0.5% | 0.6% |
| 4 | 0.7% | 0.8% |
| 5 | 0.9% | 0.9% |
| 6 | 1.3% | 1.5% |
| 7 | 1.6% | 1.8% |
| 8 | 1.8% | 1.8% |
| 9 | 3.0% | 3.1% |
| 10 | 5.6% | 6.2% |
A company that went bankrupt had a higher expected share than one that kept going in 74.5% of comparisons. The level depends on the economy. In a year with more bankruptcies than the year before, the actual share is higher than the expected one.
This is an observation about 31,368 companies, not a prediction for SURGEX. The sector does not count, because the KBO no longer lists a sector for a company that has stopped. By sector, mostly the survivors would count, which would paint too rosy a picture.
Latest 10 of 22 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 24-09-2026 | 2026-00531411 | |
| 31-12-2024 | micro format | 31-08-2025 | 2025-00471800 | |
| 31-12-2023 | micro format | 31-08-2024 | 2024-00442944 | |
| 31-12-2022 | micro format | 25-08-2023 | 2023-00428839 | |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20405308 | |
| 31-12-2020 | micro format | 31-08-2021 | 2021-63700394 | |
| 31-12-2019 | micro format | 31-10-2020 | 2020-67000473 | |
| 31-12-2018 | micro format | 12-08-2019 | 2019-45200021 | |
| 31-12-2017 | micro format | 11-06-2018 | 2018-17700518 | |
| 31-12-2016 | micro format | 03-07-2017 | 2017-28000500 |