iZen Concept: what changed
What changed
iZen Concept
NACE 68.121, Development of residential building projects
filed annual accounts (NBB)
Net result for the year
€46,341
2024 · €19,154+€27,187
Equity
€78,325
2024 · €31,985+€46,341
Cash
€22,918
2024 · €18,406+€4,513
Balance sheet total
€150,050
2024 · €76,457+€73,593
Largest movements
Assets
- Receivables within one year +€53,876
up €53,876 (+110%), from €49,023 to €102,899
of which Trade receivables: +€49,360
- Tangible fixed assets +€13,630
up €13,630 (+382%), from €3,569 to €17,199
- Cash +€4,513
up €4,513 (+24.5%), from €18,406 to €22,918
mainly Net result for the year (+€46,341) and Trade debts (+€12,749)
Equity and liabilities
- Profit (loss) carried forward +€46,341
up €46,341 (+151%), from €30,685 to €77,025
- Trade debts +€12,749
up €12,749 (+161%), from €7,901 to €20,650
- Debts after one year +€9,130
new in 2025: €9,130
- Current portion of long-term debt +€4,547
new in 2025: €4,547
Income statement
- Gross operating margin +€37,571
up €37,571 (+118%), from €31,899 to €69,471
- Taxes +€11,348
up €11,348 (+173%), from €6,563 to €17,911
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.
Result 2024
€19,154
Gross operating margin
+€37,571
Depreciation
+€169
Other operating charges
+€534
Financial income
+€300
Financial charges
-€39
Taxes
-€11,348
Result 2025
€46,341
raises the resultlowers the result
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.
From operations
+€9,441
Investment
-€18,606
Financing
+€13,677
Cash 2024
€18,406
From operations (derived)
+€9,441
Net result for the year
+€46,341
Depreciation
+€4,948
Stocks and contracts
-€1,141
Receivables within one year
-€53,876
Deferred charges and accrued income
-€406
Trade debts
+€12,749
Tax, wage and social debts
-€303
Other debts
+€1,129
Investment (derived)
-€18,606
Investment in fixed assets (net)
-€18,606
Financing
+€13,677
Debts after one year
+€9,130
Current portion of long-term debt
+€4,547
Cash 2025
€22,918
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €76,457 | €150,050 | +€73,593 | +96.3% |
| Fixed assets | 21/28 | €6,940 | €20,598 | +€13,658 | +197% |
| Intangible fixed assets | 21 | €3,371 | €3,398 | +€27 | +0.8% |
| Tangible fixed assets | 22/27 | €3,569 | €17,199 | +€13,630 | +382% |
| Furniture and vehicles | 24 | €3,569 | €17,199 | +€13,630 | +382% |
| Current assets | 29/58 | €69,517 | €129,452 | +€59,935 | +86.2% |
| Stocks and contracts in progress | 3 | €2,039 | €3,180 | +€1,141 | +56.0% |
| Stocks | 30/36 | €2,039 | €3,180 | +€1,141 | +56.0% |
| Amounts receivable within one year | 40/41 | €49,023 | €102,899 | +€53,876 | +110% |
| Trade receivables | 40 | €44,081 | €93,440 | +€49,360 | +112% |
| Other amounts receivable | 41 | €4,942 | €9,459 | +€4,517 | +91.4% |
| Cash at bank and in hand | 54/58 | €18,406 | €22,918 | +€4,513 | +24.5% |
| Deferred charges and accrued income | 490/1 | €49 | €455 | +€406 | +821% |
| Total equity and liabilities | 10/49 | €76,457 | €150,050 | +€73,593 | +96.3% |
| Equity | 10/15 | €31,985 | €78,325 | +€46,341 | +145% |
| Contributions | 10/11 | €1,300 | €1,300 | = | 0.0% |
| Profit (loss) carried forward | 14 | €30,685 | €77,025 | +€46,341 | +151% |
| Amounts payable | 17/49 | €44,473 | €71,725 | +€27,252 | +61.3% |
| Amounts payable after more than one year | 17 | - | €9,130 | +€9,130 | |
| Financial debts | 170/4 | - | €9,130 | +€9,130 | |
| Amounts payable within one year | 42/48 | €44,473 | €62,594 | +€18,122 | +40.7% |
| Current portion of amounts payable after more than one year | 42 | - | €4,547 | +€4,547 | |
| Trade debts | 44 | €7,901 | €20,650 | +€12,749 | +161% |
| Suppliers | 440/4 | €7,901 | €20,650 | +€12,749 | +161% |
| Taxes, remuneration and social security | 45 | €19,194 | €18,890 | -€303 | -1.6% |
| Taxes | 450/3 | €14,936 | €14,633 | -€303 | -2.0% |
| Remuneration and social security | 454/9 | €4,257 | €4,257 | = | 0.0% |
| Other amounts payable | 47/48 | €17,378 | €18,507 | +€1,129 | +6.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €5,117 | €4,948 | -€169 | -3.3% |
| Other operating charges | 640/8 | €720 | €186 | -€534 | -74.2% |
| Gross operating margin | 9900 | €31,899 | €69,471 | +€37,571 | +118% |
| Operating profit (loss) | 9901 | €26,062 | €64,337 | +€38,274 | +147% |
| Financial income | 75/76B | €0 | €300 | +€300 | +1,498,400% |
| Recurring financial income | 75 | €0 | €300 | +€300 | +1,498,400% |
| Financial charges | 65/66B | €345 | €384 | +€39 | +11.4% |
| Recurring financial charges | 65 | €345 | €384 | +€39 | +11.4% |
| Profit (loss) for the period before taxes | 9903 | €25,717 | €64,252 | +€38,535 | +150% |
| Income taxes | 67/77 | €6,563 | €17,911 | +€11,348 | +173% |
| Profit (loss) for the period | 9904 | €19,154 | €46,341 | +€27,187 | +142% |
| Profit (loss) for the period to be appropriated | 9905 | €19,154 | €46,341 | +€27,187 | +142% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
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 5 November 2026 via checked.be.