Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2007-12-10 (18 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: ISSY-LES-MOULINEAUX (92130), Hauts-de-Seine
ORANGE LINK : revenue, balance sheet and financial ratios
ORANGE LINK is a French company
founded 18 years ago,
specialized in the sector Autres activités de télécommunication .
Based in ISSY-LES-MOULINEAUX (92130),
this company of category GE
shows in 2023 a revenue of 14.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, ORANGE LINK achieves revenue of 14.2 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +24.4%. Vs 2022: +7%. After deducting consumption (0 €), gross margin stands at 14.2 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 585 k€, representing 4.1% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -52%, reducing margin by 5.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 13.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 203 417 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 203 417 €
EBITDA (2023)
?
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
584 869 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
696 133 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 882 083 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.1%
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 21%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
21.331%
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
28.402%
Cash flow / Revenue (2023)
?
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
4.732%
Repayment capacity (2023)
?
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
1.411
Solvency indicators evolution ORANGE LINK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-27.116
56.0
30.375
8.145
11.566
117.118
88.304
21.331
Financial autonomy
-16.936
3.01
5.422
14.705
24.11
14.131
15.232
28.402
Repayment capacity
-1.148
0.547
0.276
0.105
0.311
3.455
2.137
1.411
Cash flow / Revenue
-5.811%
3.366%
5.228%
9.547%
8.76%
8.647%
7.975%
4.732%
Sector positioning
Debt ratio
21.332023
2021
2022
2023
Q1: 0.0
Med: 6.08
Q3: 55.66
Average-17 pts over 3 years
In 2023, the debt ratio of ORANGE LINK (21.33) 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
28.4%2023
2021
2022
2023
Q1: 3.01%
Med: 26.09%
Q3: 50.42%
Good+18 pts over 3 years
In 2023, the financial autonomy of ORANGE LINK (28.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.41 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.1 years
Average
In 2023, the repayment capacity of ORANGE LINK (1.41) 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 152.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
152.973
Interest coverage (2023)
?
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
0.037
Liquidity indicators evolution ORANGE LINK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
75.537
98.829
102.026
114.623
129.743
142.049
139.94
152.973
Interest coverage
-4.134
4.56
2.506
14.744
-23.2
2.688
1.404
0.037
Sector positioning
Liquidity ratio
152.972023
2021
2022
2023
Q1: 103.16
Med: 163.31
Q3: 289.19
Average
In 2023, the liquidity ratio of ORANGE LINK (152.97) 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.
Interest coverage
0.04x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.97x
Good-25 pts over 3 years
In 2023, the interest coverage of ORANGE LINK (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The company must finance 26 days of gap between collections and payments. Overall, WCR represents 170 days of revenue, i.e. 6.7 M€ to permanently finance. Over 2016-2023, WCR increased by +322%, requiring additional financing.
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
6 711 257 €
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
55 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
29 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 in days of revenue (2023)
?
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
170 j
WCR and payment terms evolution ORANGE LINK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 589 780 €
2 611 894 €
2 199 201 €
3 651 705 €
3 185 312 €
7 522 893 €
9 896 374 €
6 711 257 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
173
92
82
60
129
119
104
55
Supplier payment term (days)
266
171
108
102
102
175
128
29
Positioning of ORANGE LINK 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 ORANGE LINK is estimated at
1 080 742 €
(range 494 141€ - 5 039 766€).
With an EBITDA of 584 869€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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 value2023
101 transactions
494k€1080k€5039k€
1 080 742 €Range: 494 141€ - 5 039 766€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
584 869 €×0.6x
Estimation325 660 €
93 121€ - 412 478€
Revenue Multiple30%
14 203 417 €×0.13x
Estimation1 812 147 €
1 091 606€ - 11 924 473€
Net Income Multiple20%
1 882 083 €×1.0x
Estimation1 871 341 €
600 497€ - 6 280 927€
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 ORANGE LINK with other companies in the same sector:
Yes, ORANGE LINK generated a net profit of 1.9 M€ in 2023.
Where is the headquarters of ORANGE LINK ?
The headquarters of ORANGE LINK is located in ISSY-LES-MOULINEAUX (92130), in the department Hauts-de-Seine.
Where to find the tax return of ORANGE LINK ?
The tax return of ORANGE LINK 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 LINK operate?
ORANGE LINK 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