LOFRECO: what changed
LOFRECO
Largest movements
- Receivables within one year +€19,187
new in 2025: €19,187
of which Trade receivables: +€19,000
- Other debts +€157,288
up €157,288 (+139%), from €113,495 to €270,783
- Trade debts -€125,389
down €125,389 (-91.7%), from €136,730 to €11,340
- Debts after one year -€68,487
down €68,487 (-59.6%), from €114,834 to €46,347
- Profit (loss) carried forward +€42,550
up €42,550 (+41.8%), from €101,742 to €144,292
- Tax, wage and social debts +€11,988
up €11,988 (+200%), from €5,998 to €17,986
- Gross operating margin +€48,012
up €48,012 (+403%), from €11,901 to €59,913
- Taxes +€11,721
up €11,721 (+702%), from €1,669 to €13,390
- Financial charges -€1,211
down €1,211 (-29.7%), from €4,083 to €2,871
- Other operating charges +€1,102
new in 2025: €1,102
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 | €550,064 | €569,236 | +€19,172 | +3.5% |
| Fixed assets | 21/28 | €550,000 | €550,000 | = | 0.0% |
| Financial fixed assets | 28 | €550,000 | €550,000 | = | 0.0% |
| Current assets | 29/58 | €64 | €19,236 | +€19,172 | +29,979% |
| Amounts receivable within one year | 40/41 | - | €19,187 | +€19,187 | |
| Trade receivables | 40 | - | €19,000 | +€19,000 | |
| Other amounts receivable | 41 | - | €187 | +€187 | |
| Cash at bank and in hand | 54/58 | €64 | €49 | -€15 | -23.8% |
| Total equity and liabilities | 10/49 | €550,064 | €569,236 | +€19,172 | +3.5% |
| Equity | 10/15 | €111,742 | €154,292 | +€42,550 | +38.1% |
| Contributions | 10/11 | €10,000 | €10,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €101,742 | €144,292 | +€42,550 | +41.8% |
| Amounts payable | 17/49 | €438,322 | €414,944 | -€23,378 | -5.3% |
| Amounts payable after more than one year | 17 | €114,834 | €46,347 | -€68,487 | -59.6% |
| Financial debts | 170/4 | €114,834 | €46,347 | -€68,487 | -59.6% |
| Amounts payable within one year | 42/48 | €323,488 | €368,596 | +€45,108 | +13.9% |
| Current portion of amounts payable after more than one year | 42 | €67,266 | €68,487 | +€1,221 | +1.8% |
| Trade debts | 44 | €136,730 | €11,340 | -€125,389 | -91.7% |
| Suppliers | 440/4 | €136,730 | €11,340 | -€125,389 | -91.7% |
| Taxes, remuneration and social security | 45 | €5,998 | €17,986 | +€11,988 | +200% |
| Taxes | 450/3 | €5,998 | €17,986 | +€11,988 | +200% |
| Other amounts payable | 47/48 | €113,495 | €270,783 | +€157,288 | +139% |
| Other operating charges | 640/8 | - | €1,102 | +€1,102 | |
| Gross operating margin | 9900 | €11,901 | €59,913 | +€48,012 | +403% |
| Operating profit (loss) | 9901 | €11,901 | €58,811 | +€46,910 | +394% |
| Financial charges | 65/66B | €4,083 | €2,871 | -€1,211 | -29.7% |
| Recurring financial charges | 65 | €4,083 | €2,871 | -€1,211 | -29.7% |
| Profit (loss) for the period before taxes | 9903 | €7,819 | €55,940 | +€48,122 | +615% |
| Income taxes | 67/77 | €1,669 | €13,390 | +€11,721 | +702% |
| Profit (loss) for the period | 9904 | €6,149 | €42,550 | +€36,401 | +592% |
| Profit (loss) for the period to be appropriated | 9905 | €6,149 | €42,550 | +€36,401 | +592% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.