Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-12-06 (9 years)Status: ActiveBusiness sector: Télécommunications filairesLocation: PARIS (75015), Paris
ORANGE CONCESSIONS : revenue, balance sheet and financial ratios
ORANGE CONCESSIONS is a French company
founded 9 years ago,
specialized in the sector Télécommunications filaires.
Based in PARIS (75015),
this company of category ETI
shows in 2024 a revenue of 301.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORANGE CONCESSIONS (SIREN 827475864)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
300 999 046 €
437 811 178 €
569 128 455 €
97 464 534 €
N/C
N/C
N/C
N/C
N/C
Net income
-288 648 839 €
-8 589 871 €
-65 092 392 €
-7 265 716 €
-2 728 €
-2 531 €
-2 300 €
-3 010 €
-1 500 €
EBITDA
-4 911 239 €
-4 250 293 €
-2 555 290 €
-29 722 007 €
-2 723 €
-2 518 €
-2 278 €
-3 000 €
-1 498 €
Net margin
-95.9%
-2.0%
-11.4%
-7.5%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, ORANGE CONCESSIONS achieves revenue of 301.0 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +45.6%. Significant drop of -31% vs 2023. After deducting consumption (0 €), gross margin stands at 301.0 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 -4.9 M€, representing -1.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -288.6 M€ (-95.9% 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
300 999 046 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
300 999 046 €
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
-4 911 239 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 439 606 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-288 648 839 €
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
-1.6%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 21.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
61.206%
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
57.045%
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
21.612%
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
16.307
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
0.0
0.0
0.0
0.0
0.0
46.823
49.024
52.76
61.206
Financial autonomy
85.0
74.755
63.236
26.194
-457.743
63.979
60.388
59.362
57.045
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-44.541
34.384
26.323
16.307
Cash flow / Revenue
None%
None%
None%
None%
None%
-21.499%
5.087%
9.256%
21.612%
Sector positioning
Debt ratio
61.212024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Average+6 pts over 3 years
In 2024, the debt ratio of ORANGE CONCESSIONS (61.21) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
57.05%2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Excellent
In 2024, the financial autonomy of ORANGE CONCESSIONS (57.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
16.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 2.12 years
Average-7 pts over 3 years
In 2024, the repayment capacity of ORANGE CONCESSIONS (16.31) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 554.96. 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
554.958
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
-7776.892
Liquidity indicators evolution ORANGE CONCESSIONS
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
666.667
396.117
272.006
135.491
17.922
562.274
380.066
428.698
554.958
Interest coverage
0.0
-0.333
-0.922
-0.516
-0.184
-35.855
-4488.591
-1958.118
-7776.892
Sector positioning
Liquidity ratio
554.962024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Excellent
In 2024, the liquidity ratio of ORANGE CONCESSIONS (554.96) 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
-7776.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 11.77x
Watch
In 2024, the interest coverage of ORANGE CONCESSIONS (-7776.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 199 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 172 days. The company must finance 27 days of gap between collections and payments. Overall, WCR represents 1427 days of revenue, i.e. 1.2 Bn€ to permanently finance.
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
1 193 361 888 €
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
199 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
172 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
1427 j
WCR and payment terms evolution ORANGE CONCESSIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
776 130 552 €
1 000 095 286 €
1 113 204 970 €
1 193 361 888 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
365
121
148
199
Supplier payment term (days)
302
185
253
221
278
303
114
141
172
Positioning of ORANGE CONCESSIONS in its sector
Comparison with sector Télécommunications filaires
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of ORANGE CONCESSIONS is estimated at
82 798 956 €
(range 64 408 667€ - 102 376 913€).
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
64408k€82798k€102376k€
82 798 956 €Range: 64 408 667€ - 102 376 913€
NAF 5 all-time
Valuation method used
Revenue Multiple
300 999 046 €
×
0.28x
=82 798 956 €
Range: 64 408 668€ - 102 376 914€
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 ORANGE CONCESSIONS with other companies in the same sector:
Frequently asked questions about ORANGE CONCESSIONS
What is the revenue of ORANGE CONCESSIONS ?
The revenue of ORANGE CONCESSIONS in 2024 is 301.0 M€.
Is ORANGE CONCESSIONS profitable?
ORANGE CONCESSIONS recorded a net loss in 2024.
Where is the headquarters of ORANGE CONCESSIONS ?
The headquarters of ORANGE CONCESSIONS is located in PARIS (75015), in the department Paris.
Where to find the tax return of ORANGE CONCESSIONS ?
The tax return of ORANGE 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 ORANGE CONCESSIONS operate?
ORANGE 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
Rotate your phone to landscape mode to view the chart