Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-09-24 (16 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: PANTIN (93500), Seine-Saint-Denis
HEXACOM OPERATEUR : revenue, balance sheet and financial ratios
HEXACOM OPERATEUR is a French company
founded 16 years ago,
specialized in the sector Autres activités de télécommunication .
Based in PANTIN (93500),
this company of category PME
shows in 2019 a revenue of 4.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HEXACOM OPERATEUR (SIREN 515100162)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
4 652 322 €
4 652 290 €
3 851 020 €
2 744 717 €
Net income
171 826 €
278 992 €
71 703 €
-221 508 €
60 514 €
48 000 €
97 906 €
85 142 €
EBITDA
N/C
N/C
N/C
N/C
98 688 €
34 841 €
119 576 €
105 227 €
Net margin
N/C
N/C
N/C
N/C
1.3%
1.0%
2.5%
3.1%
Revenue and income statement
In 2023, HEXACOM OPERATEUR generates positive net income of 172 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 85 k€ -> 172 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 826 €
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 170%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
170.211%
Financial autonomy (2023)
?
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
14.392%
Asset age ratio (2023)
?
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
Debt ratio
88.432
139.937
177.229
101.818
516.604
335.262
103.391
170.211
Financial autonomy
19.38
15.78
13.151
16.019
5.296
7.706
14.057
14.392
Repayment capacity
-4.85
4.561
17.656
5.19
None
None
None
None
Cash flow / Revenue
-1.215%
2.095%
0.582%
1.394%
None%
None%
None%
None%
Sector positioning
Debt ratio
170.212023
2021
2022
2023
Q1: 0.0
Med: 6.08
Q3: 55.66
Watch
In 2023, the debt ratio of HEXACOM OPERATEUR (170.21) 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
14.39%2023
2021
2022
2023
Q1: 3.01%
Med: 26.09%
Q3: 50.42%
Average+9 pts over 3 years
In 2023, the financial autonomy of HEXACOM OPERATEUR (14.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 154.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
154.216
Liquidity indicators evolution HEXACOM OPERATEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
149.876
152.592
150.808
142.358
140.813
141.9
136.234
154.216
Interest coverage
0.833
1.326
10.559
6.595
None
None
None
None
Sector positioning
Liquidity ratio
154.222023
2021
2022
2023
Q1: 103.16
Med: 163.31
Q3: 289.19
Average+5 pts over 3 years
In 2023, the liquidity ratio of HEXACOM OPERATEUR (154.22) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution HEXACOM OPERATEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
356 511 €
706 932 €
1 179 914 €
1 152 706 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
13
20
44
39
0
0
0
0
Customer payment term (days)
51
67
71
89
560
419
0
0
Supplier payment term (days)
66
73
71
69
335
331
0
0
Positioning of HEXACOM OPERATEUR in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of HEXACOM OPERATEUR is estimated at
170 845 €
(range 54 822€ - 573 421€).
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 value2023
101 transactions
54k€170k€573k€
170 845 €Range: 54 822€ - 573 421€
NAF 5 all-time
Valuation method used
Net Income Multiple
171 826 €
×
1.0x
=170 845 €
Range: 54 823€ - 573 421€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare HEXACOM OPERATEUR with other companies in the same sector:
Frequently asked questions about HEXACOM OPERATEUR
What is the revenue of HEXACOM OPERATEUR ?
The revenue of HEXACOM OPERATEUR in 2019 is 4.7 M€.
Is HEXACOM OPERATEUR profitable?
Yes, HEXACOM OPERATEUR generated a net profit of 172 k€ in 2023.
Where is the headquarters of HEXACOM OPERATEUR ?
The headquarters of HEXACOM OPERATEUR is located in PANTIN (93500), in the department Seine-Saint-Denis.
Where to find the tax return of HEXACOM OPERATEUR ?
The tax return of HEXACOM OPERATEUR 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 HEXACOM OPERATEUR operate?
HEXACOM OPERATEUR operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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