Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2011-11-16 (14 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PACE (35740), Ille-et-Vilaine
CEGELEC OUEST TELECOMS : revenue, balance sheet and financial ratios
CEGELEC OUEST TELECOMS is a French company
founded 14 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PACE (35740),
this company of category GE
shows in 2024 a revenue of 37.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEGELEC OUEST TELECOMS (SIREN 537915399)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
37 407 740 €
42 133 798 €
48 230 724 €
63 034 855 €
52 996 726 €
49 074 369 €
41 704 490 €
38 597 798 €
31 979 953 €
Net income
-3 957 255 €
-17 340 279 €
-4 678 125 €
158 755 €
522 032 €
943 317 €
983 976 €
443 264 €
-813 588 €
EBITDA
-3 412 664 €
-9 918 664 €
-2 638 028 €
2 981 441 €
3 748 669 €
3 123 723 €
1 975 668 €
1 578 275 €
906 427 €
Net margin
-10.6%
-41.2%
-9.7%
0.3%
1.0%
1.9%
2.4%
1.1%
-2.5%
Revenue and income statement
In 2024, CEGELEC OUEST TELECOMS achieves revenue of 37.4 M€. Revenue is growing positively over 9 years (CAGR: +2.0%). Significant drop of -11% vs 2023. After deducting consumption (154 k€), gross margin stands at 37.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.4 M€, representing -9.1% of revenue. Positive scissor effect: EBITDA margin improves by +14.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.0 M€ (-10.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
37 407 740 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
37 253 398 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-3 412 664 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 113 648 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 957 255 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-9.1%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -40%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -121%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-40.184%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-120.524%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-11.755%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-2.12
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
248.221
8.104
0.0
0.029
0.0
0.0
0.0
-14.828
-40.184
Financial autonomy
5.918
8.701
12.172
10.773
10.845
7.982
-5.256
-76.984
-120.524
Repayment capacity
3.662
0.132
0.0
0.001
0.0
0.0
0.0
-0.286
-2.12
Cash flow / Revenue
3.102%
3.031%
3.724%
3.933%
4.345%
3.233%
-6.096%
-23.667%
-11.755%
Sector positioning
Debt ratio
-40.182024
2022
2023
2024
Q1: 0.0
Med: 8.24
Q3: 42.82
Excellent
In 2024, the debt ratio of CEGELEC OUEST TELECOMS (-40.18) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-120.52%2024
2022
2023
2024
Q1: 11.26%
Med: 37.88%
Q3: 61.35%
Average
In 2024, the financial autonomy of CEGELEC OUEST TELECOMS (-120.5%) 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
-2.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2024, the repayment capacity of CEGELEC OUEST TELECOMS (-2.12) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 128.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
128.935
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
163.214
137.628
151.512
164.374
174.054
174.781
162.083
127.467
128.935
Interest coverage
0.148
0.808
0.067
0.0
0.0
0.005
0.0
-0.337
-8.849
Sector positioning
Liquidity ratio
128.942024
2022
2023
2024
Q1: 148.99
Med: 229.96
Q3: 405.09
Watch
In 2024, the liquidity ratio of CEGELEC OUEST TELECOMS (128.94) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-8.85x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.04x
Average
In 2024, the interest coverage of CEGELEC OUEST TELECOMS (-8.8x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The gap of 53 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 31 days of revenue, i.e. 3.2 M€ to permanently finance. Notable WCR improvement over the period (-78%), freeing up cash.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
3 238 388 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
117 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
64 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
31 j
WCR and payment terms evolution CEGELEC OUEST TELECOMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 460 375 €
12 145 955 €
10 543 312 €
8 692 052 €
11 402 246 €
10 411 467 €
14 849 275 €
6 381 585 €
3 238 388 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
194
141
121
108
123
97
171
134
117
Supplier payment term (days)
108
91
82
93
102
91
99
85
64
Positioning of CEGELEC OUEST TELECOMS in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 5 414 417€ to 9 323 793€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
5414k€6257k€9323k€
6 257 265 €Range: 5 414 417€ - 9 323 793€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare CEGELEC OUEST TELECOMS with other companies in the same sector:
Frequently asked questions about CEGELEC OUEST TELECOMS
What is the revenue of CEGELEC OUEST TELECOMS ?
The revenue of CEGELEC OUEST TELECOMS in 2024 is 37.4 M€.
Is CEGELEC OUEST TELECOMS profitable?
CEGELEC OUEST TELECOMS recorded a net loss in 2024.
Where is the headquarters of CEGELEC OUEST TELECOMS ?
The headquarters of CEGELEC OUEST TELECOMS is located in PACE (35740), in the department Ille-et-Vilaine.
Where to find the tax return of CEGELEC OUEST TELECOMS ?
The tax return of CEGELEC OUEST TELECOMS 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 CEGELEC OUEST TELECOMS operate?
CEGELEC OUEST TELECOMS operates in the sector Ingénierie, études techniques (NAF code 71.12B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart