LG Zorg: what changed
LG Zorg
Largest movements
- Cash +€40,730
up €40,730 (+128%), from €31,925 to €72,655
mainly Net result for the year (+€39,527) and Depreciation (+€12,329)
- Tangible fixed assets -€12,329
down €12,329 (-22.4%), from €54,990 to €42,661
of which Furniture and vehicles: -€11,531
- Receivables within one year +€3,102
up €3,102 (+12.5%), from €24,826 to €27,928
of which Other amounts receivable: +€2,173
- Profit (loss) carried forward +€39,527
up €39,527 (+63.7%), from €62,037 to €101,564
- Debts after one year -€6,125
down €6,125 (-16.9%), from €36,234 to €30,109
- Tax, wage and social debts -€3,204
down €3,204 (-51.3%), from €6,241 to €3,036
- Gross operating margin +€15,117
up €15,117 (+28.5%), from €53,056 to €68,173
- Depreciation +€9,227
up €9,227 (+297%), from €3,102 to €12,329
- Taxes +€3,796
up €3,796 (+33.5%), from €11,341 to €15,136
- Financial charges +€978
up €978 (+1,185%), from €83 to €1,061
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €113,389 | €144,992 | +€31,603 | +27.9% |
| Fixed assets | 21/28 | €54,990 | €42,661 | -€12,329 | -22.4% |
| Tangible fixed assets | 22/27 | €54,990 | €42,661 | -€12,329 | -22.4% |
| Plant, machinery and equipment | 23 | €2,193 | €1,394 | -€799 | -36.4% |
| Furniture and vehicles | 24 | €52,797 | €41,267 | -€11,531 | -21.8% |
| Current assets | 29/58 | €58,399 | €102,331 | +€43,932 | +75.2% |
| Amounts receivable within one year | 40/41 | €24,826 | €27,928 | +€3,102 | +12.5% |
| Trade receivables | 40 | €18,918 | €19,848 | +€930 | +4.9% |
| Other amounts receivable | 41 | €5,907 | €8,080 | +€2,173 | +36.8% |
| Cash at bank and in hand | 54/58 | €31,925 | €72,655 | +€40,730 | +128% |
| Deferred charges and accrued income | 490/1 | €1,648 | €1,748 | +€100 | +6.1% |
| Total equity and liabilities | 10/49 | €113,389 | €144,992 | +€31,603 | +27.9% |
| Equity | 10/15 | €64,037 | €103,564 | +€39,527 | +61.7% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €62,037 | €101,564 | +€39,527 | +63.7% |
| Amounts payable | 17/49 | €49,352 | €41,427 | -€7,925 | -16.1% |
| Amounts payable after more than one year | 17 | €36,234 | €30,109 | -€6,125 | -16.9% |
| Financial debts | 170/4 | €36,234 | €30,109 | -€6,125 | -16.9% |
| Amounts payable within one year | 42/48 | €13,118 | €11,318 | -€1,800 | -13.7% |
| Current portion of amounts payable after more than one year | 42 | €5,976 | €6,125 | +€149 | +2.5% |
| Trade debts | 44 | €901 | €2,157 | +€1,256 | +139% |
| Suppliers | 440/4 | €901 | €2,157 | +€1,256 | +139% |
| Taxes, remuneration and social security | 45 | €6,241 | €3,036 | -€3,204 | -51.3% |
| Taxes | 450/3 | €6,241 | €3,036 | -€3,204 | -51.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,102 | €12,329 | +€9,227 | +297% |
| Other operating charges | 640/8 | €118 | €120 | +€2 | +1.7% |
| Gross operating margin | 9900 | €53,056 | €68,173 | +€15,117 | +28.5% |
| Operating profit (loss) | 9901 | €49,836 | €55,724 | +€5,888 | +11.8% |
| Financial income | 75/76B | €1 | €0 | -€0 | -90.6% |
| Recurring financial income | 75 | €1 | €0 | -€0 | -90.6% |
| Financial charges | 65/66B | €83 | €1,061 | +€978 | +1,185% |
| Recurring financial charges | 65 | €83 | €1,061 | +€978 | +1,185% |
| Profit (loss) for the period before taxes | 9903 | €49,754 | €54,664 | +€4,910 | +9.9% |
| Income taxes | 67/77 | €11,341 | €15,136 | +€3,796 | +33.5% |
| Profit (loss) for the period | 9904 | €38,413 | €39,527 | +€1,114 | +2.9% |
| Profit (loss) for the period to be appropriated | 9905 | €38,413 | €39,527 | +€1,114 | +2.9% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 7 November 2026 via checked.be.