Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2006-05-11 (20 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: PARIS 15 (75015), Paris
MANCHE TELECOM : revenue, balance sheet and financial ratios
MANCHE TELECOM is a French company
founded 20 years ago,
specialized in the sector Télécommunications filaires.
Based in PARIS 15 (75015),
this company of category GE
shows in 2024 a revenue of 1 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In summary, MANCHE TELECOM posts positive profitability over the latest financial year. Its financial structure is severely weakened: equity is negative.
Financial history - MANCHE TELECOM (SIREN 490074226)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 467 €
19 165 €
3 417 000 €
15 407 845 €
14 656 508 €
15 402 477 €
20 982 103 €
14 649 335 €
14 620 212 €
Net income
805 849 €
-273 259 €
-2 107 851 €
1 946 300 €
1 529 975 €
2 765 203 €
9 611 479 €
1 294 661 €
-373 577 €
EBITDA
221 375 €
-135 630 €
-904 033 €
1 722 748 €
4 229 359 €
5 584 358 €
10 779 998 €
4 595 110 €
3 796 827 €
Net margin
54931.8%
-1425.8%
-61.7%
12.6%
10.4%
18.0%
45.8%
8.8%
-2.6%
Revenue and income statement
In 2024, MANCHE TELECOM achieves revenue of 1 k€. Revenue is declining over the period 2020-2024 (CAGR: -90.0%). Significant drop of -92% vs 2023. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 221 k€, representing 15090.3% of revenue. Positive scissor effect: EBITDA margin improves by +15798.0 pts, sign of improved operational efficiency. Compared with its sector, this ratio places the company among the best positioned (sector median: 16.3%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 806 k€, i.e. 54931.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 467 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 467 €
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
221 375 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
903 738 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
805 849 €
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
15090.3%
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
Warning: the company shows negative equity (accumulated losses exceed its capital). This is a major financial weakness which makes debt and autonomy ratios non-meaningful.
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
Non significatif
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
Non significatif
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
-50221.75%
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
-4.16
Solvency indicators evolution MANCHE TELECOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-229.882
-228.446
-435.58
-310.74
-139.177
-272.089
-94.629
-91.954
-114.157
Financial autonomy
-30.814
-30.268
-17.094
-19.688
-31.365
-10.813
-370.461
-497.217
-678.558
Repayment capacity
8.935
5.769
1.169
1.947
0.972
1.506
-3.904
-11.748
-4.161
Cash flow / Revenue
22.98%
35.216%
83.094%
32.931%
28.476%
13.014%
-22.824%
-1425.823%
-50221.745%
Sector positioning
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 25.41. Compared with its sector, this ratio places the company among the best positioned (sector median: 1.8). The interest coverage ratio (= EBIT / Interest expenses) is 66.3x. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.6x).
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
25.41
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
66.3
Liquidity indicators evolution MANCHE TELECOM
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
1.75723
1.95127
3.02098
2.04768
1.40985
1.22851
0.8332200000000001
0.71339
25.40569
Interest coverage
11.632
2.944
9.225
3.589
-1.076
4.391
-5.974
-123.288
66.297
Sector positioning
Liquidity ratio
25.412024
Q1: 1.17
Med: 1.81
Q3: 3.1
Excellent+69 pts over 3 years
In 2024, the liquidity ratio of MANCHE TELECOM (25.41) 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
66.3x2024
Q1: 0.0x
Med: 0.62x
Q3: 12.44x
Excellent+55 pts over 3 years
In 2024, the interest coverage of MANCHE TELECOM (66.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 350 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: -21 days. The gap of 371 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 36046 days of revenue, i.e. 147 k€ to permanently finance. Between 2021 and 2024, WCR worsened by 35862 days of revenue, signaling an increased financing need.
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
146 886 €
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
350 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
-21 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
36046 j
WCR and payment terms evolution MANCHE TELECOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 933 860 €
-8 999 819 €
-2 830 066 €
-1 408 094 €
-3 333 916 €
7 871 406 €
519 657 €
102 305 €
146 886 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
190
149
70
69
28
170
168
23938
350
Supplier payment term (days)
307
262
97
120
98
157
71
1846
-21
Positioning of MANCHE TELECOM in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of MANCHE TELECOM is estimated at
563 131 €
(range 254 079€ - 595 175€).
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
254k€563k€595k€
563 131 €Range: 254 079€ - 595 175€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 467 €×0.28x
Estimation404 €
314€ - 499€
Net Income Multiple20%
805 849 €×1.7x
Estimation1 407 224 €
634 727€ - 1 487 190€
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 MANCHE TELECOM with other companies in the same sector:
Yes, MANCHE TELECOM generated a net profit of 806 k€ in 2024.
Where is the headquarters of MANCHE TELECOM ?
The headquarters of MANCHE TELECOM is located in PARIS 15 (75015), in the department Paris.
Where to find the tax return of MANCHE TELECOM ?
The tax return of MANCHE TELECOM 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 MANCHE TELECOM operate?
MANCHE TELECOM operates in the sector Télécommunications filaires (NAF code 61.10Z). See the 'Sector positioning' section above to compare the company with its competitors.