Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2020-12-30 (5 Jahre)Status: AktivBranche: Télécommunications filairesStandort: COURBEVOIE (92400), Hauts-de-Seine
COVAGE INFRA CONCESSIONS : revenue, balance sheet and financial ratios
COVAGE INFRA CONCESSIONS is a French company
founded 5 years ago,
specialized in the sector Télécommunications filaires.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 370 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - COVAGE INFRA CONCESSIONS (SIREN 894568252)
Kennzahl
2024
2023
Umsatz
369 517 €
411 122 €
Nettoergebnis
-7 950 470 €
-94 218 787 €
EBITDA
-1 173 022 €
-1 123 974 €
Nettomarge
-2151.6%
-22917.5%
Umsatz und Gewinn- und Verlustrechnung
In 2024, COVAGE INFRA CONCESSIONS achieves revenue of 370 k€. Significant drop of -10% vs 2023. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.2 M€, representing -317.4% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -4%, reducing margin by 44.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -8.0 M€ (-2151.6% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
369 517 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-1 173 022 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-1 287 407 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 660%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
660.369%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
-2178.824%
Rückzahlungsfähigkeit (2024)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
-27.627
Entwicklung der Solvenzkennzahlen COVAGE INFRA CONCESSIONS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
Verschuldungsgrad
535.752
660.369
Finanzielle Autonomie
15.7
13.134
Rückzahlungsfähigkeit
-29.228
-27.627
Cashflow / Umsatz
-1856.204%
-2178.824%
Positionnement sectoriel
Debt ratio
660.372024
2023
2024
Q1: 0.0
Méd: 6.02
Q3: 70.57
Watch
In 2024, the debt ratio of COVAGE INFRA CONCESSIONS (660.37) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
13.13%2024
2023
2024
Q1: 2.18%
Méd: 26.5%
Q3: 54.46%
Average
In 2024, the financial autonomy of COVAGE INFRA CONCESSIONS (13.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-27.63 years2024
2023
2024
Q1: 0.0 years
Méd: 0.04 years
Q3: 2.12 years
Excellent+7 pts über 2 Jahre
In 2024, the repayment capacity of COVAGE INFRA CONCESSIONS (-27.63) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 26402.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
26402.073
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen COVAGE INFRA CONCESSIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2023
2024
Liquiditätsquote
20007.529
26402.073
Zinsdeckung
-8328.623
-931.686
Positionnement sectoriel
Liquidity ratio
26402.072024
2023
2024
Q1: 107.05
Méd: 176.23
Q3: 300.98
Excellent+15 pts über 2 Jahre
In 2024, the liquidity ratio of COVAGE INFRA CONCESSIONS (26402.07) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-931.69x2024
2023
2024
Q1: 0.0x
Méd: 0.32x
Q3: 11.77x
Average
In 2024, the interest coverage of COVAGE INFRA CONCESSIONS (-931.7x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 761 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The gap of 737 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 73016 days of revenue, i.e. 74.9 M€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
24 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
73016 j
Entwicklung des Working Capital und der Zahlungsfristen COVAGE INFRA CONCESSIONS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
BFR d'exploitation
77 201 357 €
74 946 510 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
360
761
Crédit fournisseurs (jours)
39
24
Positionnement de COVAGE INFRA CONCESSIONS dans son secteur
Vergleich mit der Branche Télécommunications filaires
Bewertungsschätzung
Based on 125 transactions of similar company sales
(all years),
the value of COVAGE INFRA CONCESSIONS is estimated at
101 646 €
(range 79 070€ - 125 681€).
The price/revenue ratio is 0.28x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
125 transactions
79k€101k€125k€
101 646 €Range: 79 070€ - 125 681€
NAF 5 all-time
Valuation method used
Revenue Multiple
369 517 €
×
0.28x
=101 647 €
Range: 79 070€ - 125 681€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 125 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Télécommunications filaires)
Compare COVAGE INFRA CONCESSIONS with other companies in the same sector:
Frequently asked questions about COVAGE INFRA CONCESSIONS
What is the revenue of COVAGE INFRA CONCESSIONS ?
The revenue of COVAGE INFRA CONCESSIONS in 2024 is 370 k€.
Is COVAGE INFRA CONCESSIONS profitable?
COVAGE INFRA CONCESSIONS recorded a net loss in 2024.
Where is the headquarters of COVAGE INFRA CONCESSIONS ?
The headquarters of COVAGE INFRA CONCESSIONS is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of COVAGE INFRA CONCESSIONS ?
The tax return of COVAGE INFRA CONCESSIONS is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does COVAGE INFRA CONCESSIONS operate?
COVAGE INFRA CONCESSIONS operates in the sector Télécommunications filaires (NAF code 61.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen