in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
31.12.2023 | Belgium | Luxembourg | elimination | Group |
Retail service revenues | 1 307 665 | 47 471 | 1 355 136 | |
Convergent service revenues | 455 979 | 0 | 455 979 | |
Mobile only service revenues | 583 426 | 38 883 | 622 309 | |
Fixed only service revenues | 224 846 | 8 291 | 233 137 | |
IT & Integration service revenues | 43 414 | 297 | 43 711 | |
Equipment sales | 161 886 | 14 624 | 176 510 | |
Wholesale revenues | 181 360 | 14 688 | - 5 173 | 190 875 |
Other revenues | 40 359 | 0 | -13 400 | 26 959 |
Total revenues | 1 691 270 | 76 783 | -18 573 | 1 749 480 |
Direct costs | -624 060 | -34 018 | 18 573 | -639 505 |
Labour costs | -207 083 | -8 504 | -215 587 | |
Indirect costs, of which | -418 577 | -18 907 | -437 484 | |
Operational taxes and fees | -25 025 | -1 843 | -26 868 | |
Depreciation of right-of-use of leased assets | -55 305 | -4 190 | -59 495 | |
Restructuring, integration & acquisition costs | -43 792 | -11 | -43 803 | |
Depreciation, amortization of other intangible assets and property, plant and equipment | -323 254 | -10 031 | -333 285 | |
Impairment of goodwill | ||||
Impairment of fixed assets | -1 420 | -1 420 | ||
Share of profits (losses) of associates | 406 | 406 | ||
Operating Profit (EBIT) | 73 490 | 5 312 | 78 802 | |
Net financial income (expense) | -80 467 | -499 | -80 966 | |
Profit (loss) before taxation (PBT) | -6 976 | 4 813 | -2 163 | |
Tax expense | -7 059 | -1 563 | -8 622 | |
Net profit (loss) of the period | -14 035 | 3 250 | -10 785 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
| 31.12.2023 | Belgium | Luxembourg | elimination | Group |
EBITDAaL | 435 987 | 15 354 | 451 341 | |
Share of profits (losses) of associates | 406 | 406 | ||
Impairment of goodwill | 0 | 0 | ||
Impairment of fixed assets | -1 420 | -1 420 | ||
Depreciation, amortization of other intangible assets and property, plant and equipment | -323 254 | -10 031 | -333 285 | |
Restructuring, integration & acquisition costs | -43 792 | -11 | -43 803 | |
Finance lease costs | 5 564 | 5 564 | ||
Operating profit (EBIT) | 73 490 | 5 312 | 78 802 | |
Financial result | -80 467 | -499 | -80 966 | |
Profit (loss) before taxation (PBT) | -6 976 | 4 813 | -2 163 | |
Tax expense | -7 059 | -1 563 | -8 622 | |
Net profit (loss) for the period | -14 035 | 3 250 | -10 785 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
31.12.2022 | Belgium | Luxembourg | elimination | Group |
Retail service revenues | 963 378 | 46 115 | 1 009 493 | |
Convergent service revenues | 288 030 | 288 030 | ||
Mobile only service revenues | 558 314 | 38 547 | 596 861 | |
Fixed only service revenues | 73 568 | 7 568 | 81 136 | |
IT & Integration service revenues | 43 466 | 43 466 | ||
Equipment sales | 134 742 | 13 003 | 147 745 | |
Wholesale revenues | 199 313 | 16 778 | -5 913 | 210 178 |
Other revenues | 35 756 | 62 | -12 020 | 23 798 |
Total revenues | 1 333 189 | 75 958 | -17 933 | 1 391 214 |
Direct costs | -557 079 | -34 899 | 17 932 | -574 046 |
Labour costs | -149 793 | -7 229 | -157 022 | |
Indirect costs, of which | -266 035 | -17 679 | 1 | -283 713 |
Operational taxes and fees | -26 452 | -849 | -27 301 | |
Depreciation of right-of-use of leased assets | -49 522 | -4 190 | -53 712 | |
Other restructuring costs | -11 015 | -17 | -11 032 | |
Depreciation, amortization of other intangible assets and property, plant and equipment | -237 005 | -9 544 | -246 549 | |
Impairment of goodwill | -22 433 | -22 433 | ||
Impairment of fixed assets | -1 066 | -1 066 | ||
Share of profits (losses) of associates | 390 | 390 | ||
Operating Profit (EBIT) | 89 155 | 6 590 | 95 745 | |
Net financial income (expense) | -13 862 | -270 | -14 132 | |
Profit (loss) before taxation (PBT) | 75 293 | 6 320 | 81 613 | |
Tax expense | -23 101 | -353 | -23 454 | |
Net profit (loss) for the period | 52 192 | 5 967 | 58 159 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
| 31.12.2022 | Belgium | Luxembourg | elimination | Group |
EBITDAaL | 357 566 | 16 151 | 373 717 | |
Share of profits (losses) of associates | 390 | 390 | ||
Impairment of goodwill | -22 433 | -22 433 | ||
Impairment of fixed assets | -1 066 | -1 066 | ||
Depreciation, amortization of other intangible assets and property, plant and equipment | -237 005 | -9 544 | -246 549 | |
Other restructuring costs | -11 015 | -17 | -11 032 | |
Finance lease costs | 2 718 | 2 718 | ||
Operating profit (EBIT) | 89 155 | 6 590 | 95 745 | |
Financial result | -13 862 | -270 | -14 132 | |
Profit (loss) before taxation (PBT) | 75 293 | 6 320 | 81 613 | |
Tax expense | -23 101 | -353 | -23 454 | |
Net profit (loss) for the period | 52 192 | 5 967 | 58 159 |
in thousand EUR | ||||
Interco | Orange | |||
31.12.2023 | Belgium | Luxembourg | elimination | Belgium Group |
Goodwill | 700 315 | 50 864 | 751 179 | |
Other intangible assets | 879 222 | 27 986 | 907 208 | |
Property, plant and equipment | 1 772 219 | 15 250 | 1 787 469 | |
Rights-of-use of leased assets | 193 170 | 7 641 | 200 811 | |
Interests in associates and joint ventures | 6 556 | 6 556 | ||
Non-current assets included in the calculation of the net financial debt | 1 371 | 1 371 | ||
Other non-current assets | 476 | 225 | 701 | |
Other | 7 659 | 359 | 8 018 | |
Total non-current assets | 3 560 512 | 102 100 | 3 662 612 | |
Inventories | 50 091 | 1 333 | 51 424 | |
Trade receivables | 193 080 | 26 561 | -1 704 | 217 937 |
Prepaid expenses | 23 688 | 569 | 24 257 | |
Current assets included in the calculation of the net financial debt | 35 929 | 12 299 | 48 228 | |
Other | 126 956 | 1 979 | -7 977 | 120 958 |
Total current assets | 429 743 | 42 741 | -9 681 | 462 803 |
Total assets | 3 990 255 | 144 841 | -9 681 | 4 125 414 |
Total equity | 664 476 | 664 476 | ||
Non-current employee benefits | 3 170 | 3 170 | ||
Non-current fixed assets payable | 135 769 | 9 045 | 144 814 | |
Non-current liabilities included in the calculation of the net financial debt | 2 082 935 | 6 341 | 2 089 276 | |
Other | 151 342 | 4 836 | 156 178 | |
Total non-current liabilities | 2 373 216 | 20 222 | 2 393 438 | |
Current fixed assets payable | 71 173 | 6 187 | 77 360 | |
Trade payables | 264 193 | 20 747 | -1 704 | 283 236 |
Current employee benefits | 57 098 | 1 399 | 58 497 | |
Deferred income | 339 | 339 | ||
Current lease liabilities | 48 306 | 1 299 | 49 605 | |
Current liabilities included in the calculation of the net financial debt | 395 839 | 8 147 | -6 857 | 397 129 |
Others | 247 977 | 4 082 | -1 120 | 250 939 |
Total current liabilities | 1 036 619 | 40 562 | -9 681 | 1 067 500 |
Total equities and liabilities | 3 409 835 | 60 784 | 654 795 | 4 125 414 |
in thousand EUR | ||||
Interco | Orange | |||
31.12.2022 | Belgium | Luxembourg | elimination | Belgium Group |
Goodwill | 16 177 | 50 864 | 67 041 | |
Other intangible assets | 760 158 | 24 468 | 784 626 | |
Property, plant and equipment | 626 554 | 18 046 | 644 600 | |
Rights-of-use assets | 248 500 | 11 831 | 260 331 | |
Interests in associates and joint ventures | 6 151 | 6 151 | ||
Non-current assets included in the calculation of the net financial debt | 1 370 | 1 370 | ||
Non-current derivatives assets | 9 926 | 9 926 | ||
Other | 478 | 1 846 | 2 324 | |
Total non-current assets | 1 669 314 | 107 055 | 1 776 369 | |
Inventories | 24 384 | 1 109 | 25 493 | |
Trade receivables | 141 486 | 26 799 | -1 840 | 166 445 |
Prepaid expenses | 1 935 | 992 | 2 927 | |
Current assets included in the calculation of the net financial debt | 23 650 | 12 709 | 36 359 | |
Other | 84 667 | 6 258 | -6 966 | 83 959 |
Total current assets | 276 121 | 47 867 | -8 806 | 315 182 |
Total assets | 1 945 435 | 154 922 | -8 806 | 2 091 551 |
Total equity | 688 982 | 688 982 | ||
Non-current employee benefits | 28 | 28 | ||
Non-current liabilities included in the calculation of the net financial debt | 141 088 | 9 260 | 150 348 | |
Non-current financial liabilities | 120 794 | 120 794 | ||
Non-current lease liabilities | 207 817 | 9 700 | 217 517 | |
Other | 64 262 | 4 153 | 68 415 | |
Total non-current liabilities | 533 989 | 23 113 | 557 102 | |
Current fixed assets payable | 251 058 | 5 462 | 256 520 | |
Trade payables | 202 917 | 22 783 | -1 840 | 223 860 |
Current employee benefits | 35 972 | 1 069 | 37 041 | |
Deferred income | 996 | 996 | ||
Current financial liabilities | 105 771 | 6 992 | -6 966 | 105 797 |
Current liabilities included in the calculation of the net financial debt | 42 423 | 2 130 | 44 553 | |
Current derivatives, liability | 463 | 0 | 463 | |
Other | 169 084 | 7 154 | 176 238 | |
Total current liabilities | 808 682 | 45 590 | -8 806 | 845 466 |
Total equity and liabilities | 1 342 671 | 68 703 | 680 176 | 2 091 551 |
Standard | Alternative used | |
IAS 1 | Accretion expense on operating liabilities | Classification as financial expenses |
(employee benefits, environmental liabilities) | ||
| IAS 2 | Inventories | Measurement of inventories determined by the weighted |
| average unit cost method | ||
IAS 7 | Interest paid and received dividends | Classification as net operating cash flows |
IAS 16 | Property, Plant and Equipment | Measurement at amortized historical cost |
IAS 38 | Intangible Assets | Measurement at amortized historical cost |
| IFRS 3 | Non-controlling interests | At the acquisition date, measurement either at fair value or |
according to the portion of the identifiable net assets of the | ||
acquired entity |
thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Belgium | 1 691 270 | 1 333 189 |
Retail service revenues | 1 307 665 | 963 378 |
Convergent service revenues | 455 979 | 288 030 |
Mobile only service revenues | 583 426 | 558 314 |
Fixed only service revenues | 224 846 | 73 568 |
IT & Integration service revenues | 43 414 | 43 466 |
Equipment sales | 161 886 | 134 742 |
Wholesale revenues | 181 360 | 199 313 |
Other revenues | 40 359 | 35 756 |
Luxembourg | 76 783 | 75 958 |
Retail service revenues | 47 471 | 46 115 |
Convergent service revenues | 0 | 0 |
Mobile only service revenues | 38 883 | 38 547 |
Fixed only service revenues | 8 291 | 7 568 |
IT & Integration service revenues | 297 | 0 |
Equipment sales | 14 624 | 13 003 |
Wholesale revenues | 14 688 | 16 778 |
Other revenues | 0 | 62 |
Inter-segment eliminations | -18 573 | -17 933 |
Total | 1 749 480 | 1 391 214 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Trade receivables - Gross value | 365 708 | 199 651 |
Allowance for doubtful debtors | -147 771 | -33 206 |
Total trade receivables | 217 937 | 166 445 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Not past due | 174 657 | 143 392 |
Less than 180 days | 33 968 | 6 349 |
Between 180 days and 360 days | 7 856 | 6 346 |
More than 360 days | 1 456 | 10 358 |
Total trade receivables | 217 937 | 166 445 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Net trade receivables, depreciated according to their age | 43 239 | 23 053 |
Net trade receivables, depreciated according to other criteria | 0 | 0 |
Net trade receivables past due | 43 239 | 23 053 |
Net trade receivables not past due | 174 698 | 143 392 |
Net trade receivables | 217 937 | 166 445 |
o/w short-term trade receivables | 217 937 | 166 441 |
o/w long-term trade receivables | 0 | 3 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Allowances on trade receivables - Opening balance | -33 206 | -34 139 |
Net addition with impact on income statement | 2 164 | -6 910 |
Losses on trade receivables | 7 242 | 7 843 |
Change in scope of consolidation | -123 971 | 0 |
Allowances on trade receivables - Closing balance | -147 771 | -33 206 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
A d v anc e s and downpayments | 5 602 | 2 694 |
S ecu r ity dep os its pa i d | 1 217 | 720 |
O ther | 9 359 | 5 753 |
Total other assets | 16 178 | 9 167 |
o/w other non-current assets | 1 217 | 720 |
o/w other current assets | 14 961 | 8 447 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Purchase of material | -213 942 | -185 867 |
Other direct costs | -427 727 | -381 269 |
Impairment gain (loss) on trade and other receivables, including contract assets | 2 164 | -6 910 |
Total direct costs | -639 505 | -574 046 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Prepaid supplies and services | 23 897 | 2 927 |
Prepaid spectrum fees | 360 | 0 |
Total Prepaid expenses | 24 257 | 2 927 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Gross inventories | 56 745 | 27 870 |
Depreciation | -5 321 | -2 377 |
Total Inventories | 51 424 | 25 493 |
Inventories - Cost recognized as an expense during the period | -210 801 | -183 961 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Trade payables | 283 236 | 223 860 |
Salaries and termination pay | 3 477 | 2 825 |
Performance and profit sharing bonus, pensions | 18 786 | 9 569 |
Social security contributions | 6 098 | 5 876 |
Holiday pay | 29 858 | 18 527 |
Other | 279 | 244 |
Current employee benefits | 58 497 | 37 041 |
Current restructuring provisions | 3 381 | 2 105 |
Other current liabilities | 18 076 | 7 096 |
Current tax payables | 20 858 | 13 322 |
Deferred income | 339 | 996 |
in thousand EUR | ||||
Defined benefit | Fair value of | Effect of asset | Net defined | |
obligation | plan assets | ceiling | (asset) liability | |
Balance at 1 January 2023 Orange Belgium | 129 939 | -133 428 | 0 | -3 489 |
Balance at 1 June 2023 VOO & affiliates | 17 519 | -16 994 | 525 | |
Remeasurements at 1 June 2023 VOO : Changes in | 2 017 | 2 017 | ||
| asset ceiling/onerous liability (excluding interest income) | ||||
Included in profit or loss | ||||
Current service cost | 491 | 491 | ||
Past Service credit | ||||
Interest cost (income) | 5 751 | -6 010 | 83 | -176 |
Total | ||||
Included in OCI | ||||
Actuarial loss (gain) | ||||
Return on plan assets excluding interest income | -5 586 | -5 586 | ||
Effect of changes in financial assumptions and | 5 832 | 5 832 | ||
| experience adjustments | ||||
Remeasurements : Changes in asset ceiling/onerous | 2 736 | 2 736 | ||
| liability (excluding interest income) | ||||
Total | ||||
Other | ||||
Contributions paid by the employer | 6 305 | -6 305 | 0 | |
Benefits paid | -3 429 | 4 064 | 635 | |
Total | ||||
Balance at 31 December 2023 | 162 408 | -164 259 | 4 836 | 2 985 |
in thousand EUR | ||||
Defined benefit | Fair value of | Effect of asset | Net defined | |
obligation | plan assets | ceiling | (asset) liability | |
Balance at 1 January 2022 | 170 419 | -173 160 | -2 741 | 0 |
Included in profit or loss | ||||
Current service cost | 1 089 | |||
Past Service credit | ||||
Interest cost (income) | 2 118 | -2 187 | ||
Total | ||||
Included in OCI | ||||
Actuarial loss (gain) | ||||
Return on plan assets excluding interest income | 50 394 | |||
Increase (decrease) due to effect of any business | 6 351 | -6 184 | ||
| combinations / divestitures / transfers | ||||
Effect of changes in financial assumptions and | -52 479 | |||
| experience adjustments | ||||
Total | ||||
Other | ||||
Contributions paid by the employer | 4 254 | -4 254 | ||
Benefits paid | -1 813 | 1 963 | ||
Total | ||||
Balance at 31 December 2022 | 129 939 | -133 428 | -3 489 | 0 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Commercial expenses | -50 495 | -28 521 |
Other IT and network expenses | -174 080 | -103 872 |
Property expenses | -18 434 | -11 055 |
General expenses | -110 267 | -62 782 |
Other indirect income | 45 675 | 33 177 |
Other indirect costs | -70 390 | -56 948 |
Depreciation of right-of-use of leased assets | -59 495 | -53 712 |
Total indirect costs | -437 484 | -283 713 |
of which operational taxes and fees | -26 868 | -27 301 |
in thousand EUR | ||||||
31.12.2023 | 31.12.2022 | |||||
Acquisition | Accumulated | Net carrying | Acquisition | Accumulated | Net carrying | |
Value | impairment | amount | Value | impairment | amount | |
losses | losses | |||||
Orange Communications Luxembourg S.A. | 68 729 | -17 865 | 50 864 | 68 729 | -17 865 | 50 864 |
VOO Holding | 684 138 | 684 138 | ||||
Others goodwill | 53 547 | -37 370 | 16 177 | 53 547 | -37 370 | 16 177 |
Total goodwill | 806 414 | -55 235 | 751 179 | 122 276 | -55 235 | 67 041 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Net book value of other intangible assets in the opening balance | 784 626 | 247 439 |
Acquisitions of other intangible assets | 63 852 | 615 027 |
Additions through business combinations | 166 419 | 0 |
Depreciation and amortization | -107 467 | -92 494 |
Impairment | -29 | -82 |
Reclassifications and other items | -193 | 14 736 |
Net book value of other intangible assets in the closing balance | 907 208 | 784 626 |
in thousand EUR | ||||
Accumulated | ||||
31.12.2023 | Gross | depreciation and | Accumulated | Net book |
| value | amortization | impairment | value | |
Telecommunication licences | 696 393 | -110 929 | 0 | 585 464 |
Brand | 20 072 | -1 864 | -4 172 | 14 036 |
Subscriber bases | 143 539 | -23 020 | 0 | 120 519 |
Software | 739 976 | -710 904 | 0 | 29 072 |
Other intangible assets | 297 328 | -139 211 | 0 | 158 117 |
Total | 1 897 308 | -985 928 | -4 172 | 907 208 |
in thousand EUR | ||||
Gross | Accumulated | Accumulated | Net book | |
| 31.12.2022 | value | depreciation and | impairment | value |
amortization | ||||
Telecommunication licences | 702 735 | -81 779 | 0 | 620 956 |
Brand | 4 172 | 0 | -4 172 | 0 |
Subscriber bases | 29 139 | -17 316 | 0 | 11 823 |
Software | 658 124 | -529 130 | 0 | 128 995 |
Other intangible assets | 153 724 | -130 871 | 0 | 22 853 |
Total | 1 547 894 | -759 096 | -4 172 | 784 626 |
Type of licence | Acquisition | Net book | Net book value end | Useful life | Remaining | Start |
cost | value end | 2022 | in months | months | depreciation | |
| 2023 | Ended | period | ||||
| 4G | 20 020 | 6 196 | 8 020 | Jun-2027 | 41 | Jun-16 |
800 MHz | 120 000 | 59 977 | 66 035 | 238 | 119 | Feb-14 |
IBPT autorisation 3 G | 2 158 | 4 | Sep-22 | |||
IBPT autorisation 2 G | 4 193 | 4 | Sep-22 | |||
IBPT autorisation 5 G 3600 Mhz | 55 308 | 51 131 | 54 261 | 212 | 196 | Sep-22 |
IBPT autorisation 5 G 700 Mhz | 122 860 | 114 664 | 120 807 | 240 | 224 | Sep-22 |
Spectrum RD 800 Mhz | 17 542 | 14 619 | 16 070 | 144 | 120 | Sep-22 |
Spectrum RD 2600 Mhz | 5 897 | 3 753 | 4 825 | 78 | 42 | Sep-22 |
Spectrum RD 700 Mhz | 23 398 | 21 836 | 23 007 | 240 | 224 | Sep-22 |
Spectrum RD 3600 Mhz | 11 386 | 10 526 | 11 171 | 212 | 196 | Sep-22 |
License 900/1800/2100 Mhz | 214 187 | 203 488 | 214 187 | 240 | 228 | Jan-23 |
License 1400 Mhz | 89 135 | 86 888 | 89 135 | 240 | 234 | Jul-23 |
OLU UMTS 2100 Mhz ( 4 G) | 1 735 | 0 | 1 121 | 192 | 112 | May-17 |
OLU 5G 700 Mhz + 3600 Mhz | 13 504 | 11 515 | 11 403 | 180 | 139 | Aug-20 |
BKM PPA - unused perpetual licences Voxx - | ||||||
| Telepo | 1 058 | 872 | 913 | 300 | 247 | Aug-19 |
Total | 702 381 | 585 466 | 620 955 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Net book value of property, plant and equipment in the opening balance | 644 600 | 662 770 |
Acquisitions of property, plant and equipment | 240 243 | 161 890 |
Additions through business combinations | 1 132 132 | 0 |
Disposals and retirements | 0 | 0 |
Depreciation and amortization | -225 818 | -154 055 |
Impairment | -1 391 | -984 |
Reclassifications and other items | -2 297 | -25 021 |
Net book value of property, plant and equipment in the closing balance | 1 787 469 | 644 600 |
Accumulated | in thousand EUR | ||
31.12.2023 | Gross | depreciation and | Net book |
value | amortization | value | |
Land and buildings | 204 693 | -128 319 | 76 374 |
Networks and terminals | 4 631 389 | -2 961 088 | 1 670 301 |
IT equipment | 236 064 | -202 906 | 33 159 |
Other property, plant and equipment | 48 558 | -40 923 | 7 636 |
Total | 5 120 704 | -3 333 235 | 1 787 469 |
in thousand EUR | |||
Accumulated | |||
31.12.2022 | Gross | depreciation and | Net book |
value | amortization | value | |
Land and buildings | 106 671 | -69 980 | 36 691 |
Networks and terminals | 2 114 842 | -1 530 907 | 583 935 |
IT equipment | 207 180 | -189 329 | 17 851 |
Other property, plant and equipment | 31 606 | -25 483 | 6 123 |
Total | 2 460 299 | -1 815 699 | 644 600 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Provisions for dismantling in the opening balance | 64 890 | 89 721 |
Discounting with impact on income statement | 2 434 | 2 667 |
Utilizations without impact on income statement | -4 805 | -2 672 |
Changes in provision with impact on assets | -2 418 | -24 826 |
Provisions for dismantling in the closing balance | 61 951 | 64 890 |
o/w non-current provisions | 54 486 | 58 103 |
o/w current provisions | 7 465 | 6 787 |
31.12.2023 | 31.12.2022 | |
Number of network sites, Orange Communications Luxembourg S.A. incl. (in units) | 3 990 | 4 363 |
| Average dismantling cost per network site | 10.7 till 2025 and 16.4 | 9.9 till 2025 and 14.7 |
from 2026 | from 2026 | |
| Inflation rate | 6.4% for 2024, 2.7% | 9.5% for 2023, 4.9% for |
from 2025 | 2024, 2.7% from 2025 | |
Discount rate | 3.693 % | 3.099 % |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Current income tax | -797 | -21 885 |
Deferred tax expense arising to the origination and reversal of temporary differences | -7 825 | -1 569 |
Total tax expenses | -8 622 | -23 454 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Earnings (Loss) before income tax | -2 163 | 81 613 |
Group income tax rate | 25,00 | 25,00 |
Theoretical income tax | 541 | -20 403 |
Effect of difference between local standard rate and Group rate (*) | -105 | -63 |
Effect of permanent differences and other reconciling items (**) | -7 396 | -7 406 |
Effect of tax (without base) affecting current tax (***) | 7 303 | 3 570 |
Effect of tax (without base) affecting deferred tax | -8 964 | 848 |
Income tax | -8 622 | -23 454 |
Effective tax rate | -398,6% | 28,7% |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Net current tax payable - opening balance | 13 045 | 10 371 |
Cash tax payments | -11 724 | -19 211 |
Current income tax expense | 797 | 21 885 |
Changes in consolidation scope | 14 073 | 0 |
Net current tax payable -closing balance | 16 191 | 13 045 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Net deferred taxes - opening balance | -6 810 | -2 759 |
Change in income statement | -7 825 | -1 569 |
Change in other comprehensive income | 4 825 | -2 482 |
Changes in consolidation scope | -48 914 | 0 |
Net deferred taxes - closing balance | -58 723 | -6 810 |
in thousand EUR | ||||||
31.12.2023 | 31.12.2022 | |||||
| Income | Income | |||||
| Assets | Liabilities | statement | Assets | Liabilities | statement | |
Fixed assets | 0 | 87 675 | 6 326 | 0 | 2 935 | 1 211 |
Tax losses carryforward | 23 800 | 0 | -1 713 | 5 061 | 0 | -649 |
Other temporary differences | 84 713 | 78 422 | -12 438 | 78 282 | 86 079 | -992 |
Deferred taxes | 108 513 | 166 097 | -7 825 | 83 343 | 89 014 | -430 |
Unrecognized deferred taxes assets | -1 139 | 0 | 0 | -1 139 | 0 | -1 139 |
Netting | -100 573 | -100 573 | 0 | -80 601 | -80 601 | 0 |
Total | 6 801 | 65 524 | -7 825 | 1 604 | 8 413 | -1 569 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Financial Costs | -80 966 | -14 132 |
Financial Income | 0 | 0 |
Total Net Financial Costs | -80 966 | -14 132 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Cash and cash equivalents | ||
Cash equivalents | -37 | 0 |
Cash | -47 680 | -35 896 |
Total cash and cash equivalents | -47 717 | -35 896 |
Financial liabilities | ||
Intercompany short-term borrowing | 10 373 | 104 668 |
Third parties short-term borrowing | 57 669 | 1 116 |
Put option Nethys SA | 278 971 | 0 |
Third parties loans long term | 81 048 | 0 |
Intercompany long-term borrowing | 1 843 689 | 120 794 |
Total borrowings | 2 271 750 | 226 578 |
Net debt (Financial liabilities - Cash and cash equivalents) | 2 224 034 | 190 682 |
in thousand EUR | ||||
Other changes with no impact on cash flows | ||||
| from financing activities | 31.12.2022 | Cash Flows | Acquisition | 31.12.2023 |
Intercompany short-term borrowing * | 104 668 | -94 295 | 0 | 10 373 |
Intercompany long-term borrowing ** | 120 794 | 1 722 895 | 0 | 1 843 689 |
Put option Nethys SA | 0 | 0 | 278 971 | 278 971 |
Third party borrowing *** | 1 116 | -67 003 | 204 604 | 138 717 |
| in thousand EUR | ||||||
Nominal | Nominal | Interest | ||||
amount end | amount end | rate | Maturity | 31.12.2023 | 31.12.2022 | |
2023 | 2022 | |||||
Atlas Services Belgium RCF | ||||||
(revolving credit facility) | 120 000 | 120 000 | EURIBOR 3M + 0.69 | 10.03.2026 | 120 000 | 120 000 |
Atlas Services Belgium CFA | 1 671 | |||||
(credit facility agreement) | 190 | EURIBOR 6M + 1.90 | 23.05.2028 | 1 671 190 | ||
Atlas Services Belgium CFA | ||||||
(credit facility agreement) | 60 402 | EURIBOR 6M + 1.90 | 02.08.2028 | 60 402 | ||
Nethys CFA | ||||||
(credit facility agreement) | 20 000 | EURIBOR 12M + 3.25 | 04.11.2030 | 20 000 | ||
Transactions costs on | ||||||
long-term loan | -7 949 | |||||
Long-term loans BKM | 7 738 | 31.03.2024 - | 46 | 794 | ||
7 738 | 1.70% - 5.48% | 01.08.2036 | ||||
Long-term loans VOO | 0 | 31.07.2026 - | 61 048 | |||
167 254 | 1.06% - 9.5% | 31.12.2029 | ||||
Total long-term loans | ||||||
and borrowings | 1 924 737 | 120 794 | ||||
Cash-pool related credit | ||||||
facility with Orange | 60 000 | 180 000 | ESTER + 0.11 | on demand | 583 | 98 405 |
Uncommitted credit lines | ||||||
with various banks | 20 900 | 20 900 | determined upon withdrawal | on demand | ||
Short-term loans BKM | ST within 1 year related to LT loan | 30.06.2024 | 507 | 1 116 | ||
Short-term loans VOO | ST within 1 year related to LT loan | 31.07.2024 - | 57 162 | |||
31.12.2024 | ||||||
Put option Nethys S.A. | 278.971 | 0 | Annual yield rate of 0.7% | on demand | 278 971 | |
Transactions costs on | ||||||
short-term loan | ||||||
Total short-term loans | 9 790 | 6 276 | ||||
and borrowings | 347 013 | 105 797 |
Start Date | End date | Option | Exercise price | Floating rate | Notional Amount |
24/05/2023 | 24/05/2028 | IRS | 2.7778% | EURIBOR 6M | 350 000 000 |
24/05/2023 | 24/05/2028 | IRS | 2.8640% | EURIBOR 6M | 175 000 000 |
24/05/2023 | 24/05/2028 | IRS | 2.7660% | EURIBOR 6M | 175 000 000 |
24/05/2023 | 24/05/2028 | IRS | 2.7010% | EURIBOR 6M | 175 000 000 |
Start Date | End date | Option | Exercise price | Floating rate | Notional Amount |
15/05/2023 | 15/05/2028 | IRS | 2,7740% | EURIBOR 6 m | 350 000 000 |
15/05/2023 | 15/05/2028 | IRS | 2,8600% | EURIBOR 6 m | 175 000 000 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Balance at 1 January - Cash flow hedge reserve | 7 818 | 374 |
Change in cash flow hedge reserve | ||
Gain/loss recognized in other comprehensive income | -19 301 | 9 926 |
of which gain/(loss) arising on changes in fair value of hedging instruments during the period | -23 490 | |
of which (gain)/loss reclassified to profit or loss - hedged item has affected profit or loss | 4 189 | |
Income tax related to gain/(loss) recognised in other comprehensive income | 4 825 | -2 482 |
of which income gain/(losses) recognised in other comprehensive income during the period | 5 872 | |
of which income tax related to amounts reclassified to profit or loss | -1 047 | |
Balance at 31 December - Cash flow hedge reserve | -6 658 | 7 818 |
in thousand EUR | ||||
Within | Within | More than | ||
| Year ended December 2023 | Amount | 1 year | 2-5 years | 5 years |
Financial assets | ||||
Non-current financial assets | 1 371 | 1 371 | ||
Non-current derivatives assets | ||||
Trade receivables | 217 937 | 217 937 | ||
Current financial assets | 3 | 3 | ||
Current derivatives assets | 511 | 511 | ||
Cash and cash equivalents | 47 717 | 47 717 | ||
Financial liabilities | ||||
Non-current financial liabilities | 1 924 737 | 1 904 737 | 20 000 | |
Non-current derivatives liabilities | 9 375 | 9 375 | ||
Current financial liabilities | 347 013 | 347 013 | ||
Current derivatives liabilities | 511 | 511 | ||
Trade payables | 283 236 | 283 236 | ||
in thousand EUR | ||||
| Within | Within | More than | ||
| Year ended December 2022 | Amount | 1 year | 2-5 years | 5 years |
Financial assets | ||||
Non-current financial assets | 1 370 | 0 | 0 | 1 370 |
Non-current derivatives assets | 9 926 | 9 926 | ||
Trade receivables | 166 445 | 166 445 | ||
Current financial assets | 0 | 0 | ||
Current derivatives assets | 463 | 463 | ||
Cash and cash equivalents | 35 896 | 35 896 | ||
Financial liabilities | ||||
Non-current financial liabilities | 120 794 | 120 794 | 0 | |
Non-current derivatives liabilities | 0 | 0 | ||
Current financial liabilities | 105 797 | 105 797 | ||
Current derivatives liabilities | 463 | 463 | ||
Trade payables | 223 860 | 223 860 |
in thousand EUR | ||||||
31.12.2023 | Classification under | Book | Estimated | Level 1 | Level 2 | Level 3 |
IFRS 9 (1) | value | fair value | and cash | |||
Trade receivables | AC | 217 937 | 217 937 | 217 937 | ||
Financial assets | ||||||
Equity securities | FVR | 1 371 | 1 371 | 1 371 | ||
Financial assets at amortized cost | AC | 3 | 3 | 3 | ||
Cash and cash equivalents | ||||||
Cash | AC | 47 680 | 47 680 | 47 680 | ||
Cash equivalents | AC | 37 | 37 | 37 | ||
Trade payables | AC | 283 236 | 283 236 | 283 236 | ||
Financial debts | AC | 2 271 750 | 2 202 095 | 2 202 095 | ||
Derivatives (net amount) (2) | 9 375 | 9 002 | 9 002 |
in thousand EUR | ||||||
Classification under | Book | Estimated | Level 1 | |||
31.12.2022 | IFRS 9 (1) | value | fair value | and cash | Level 2 | Level 3 |
Trade receivables | AC | 166 445 | 166 445 | 166 445 | ||
Financial assets | 1 370 | 1 370 | 1 370 | |||
Equity securities | FVR | 1 370 | 1 370 | 1 370 | ||
Financial assets at amortized cost | AC | |||||
Cash and cash equivalents | 35 896 | 35 896 | 35 896 | |||
Cash | AC | 35 896 | 35 896 | 35 896 | ||
Cash equivalents | AC | |||||
Trade payables | AC | 223 860 | 223 860 | 223 860 | ||
Financial debts | AC | 226 591 | 220 161 | 220 161 | ||
Derivatives (net amount) (2) | -9 926 | -9 926 | -9 926 |
Share capital | Number of ordinary shares | |
(in million EUR) | (in units) | |
As at 1 January 2023 | 131 721 | 59 944 757 |
As at 31 December 2023 | 131 721 | 59 944 757 |
in thousand EUR | ||||
Total | Less than one year | From one to five years | More than five years | |
Handsets purchases | 164 272 | 164 272 | 0 | 0 |
Other goods and services purchases | 53 459 | 13 346 | 13 915 | 26 198 |
Investment commitments | 60 907 | 59 449 | 1 458 | 0 |
Operational activities commitments | 278 638 | 237 067 | 15 373 | 26 198 |
in thousand EUR | ||||
Total | Less than one year | From one to five years | More than five years | |
Guarantees granted | 31 517 | 1 322 | 4 136 | 26 059 |
in thousand EUR | |||||||
| Consolidation | |||||||
| 31.12.2022 | Additions | Utilisations | Reversal | scope | Other effect | 31.12.2023 | |
Provisions for dismantling | 64 890 | 0 | -4 805 | 0 | 1 850 | 16 | 61 951 |
Provisions for litigations | 2 562 | 2 228 | -1 535 | -1 091 | 987 | -100 | 3 051 |
Total provisions | 67 452 | 2 228 | -6 340 | -1 091 | 2 837 | 16 | 65 102 |
in thousand EUR | ||||||
31.12.2021 | Additions | Utilisations | Reversal | Other effect | 31.12.2022 | |
Provisions for dismantling | 89 721 | 0 | -2 672 | 0 | -22 159 | 64 890 |
Provisions for litigations | 3 529 | 1 214 | -236 | -1 945 | 0 | 2 562 |
Total provisions | 93 250 | 1 214 | -2 908 | -1 945 | -22 159 | 67 452 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
ASSETS | ||
Current receivables | -34 316 | -51 663 |
LIABILITIES | ||
Current interest-bearing loan | 1 660 | 104 549 |
Non-current interest-bearing loan | 1 851 592 | 120 000 |
Current trade payables | 31 408 | 20 966 |
INCOME AND CHARGES | ||
Sales | 45 209 | 53 859 |
Purchases | -85 510 | -83 626 |
Interests | -70 498 | -7 434 |
in thousand EUR | ||||
31.12.2023 | Sales to | Purchases from | Amounts owed by | Amounts owed to |
related parties | related parties | related parties | related parties | |
Orange Group* - Traffic and services | 30 545 | -41 348 | 0 | 0 |
Orange S.A. - Cash pool | 0 | -4 429 | -35 714 | 23 604 |
Orange Group *- Traffic and services | 14 060 | -24 771 | 1 398 | 19 775 |
Atlas Services Belgium - Loan | 15 | -66 033 | 0 | 1 841 282 |
Brand fees to Orange S.A. | 589 | -19 427 | 0 | 0 |
Total | 45 209 | -156 008 | -34 316 | 1 884 660 |
in thousand EUR | ||||
31.12.2022 | Sales to | Purchases from | Amounts owed by | Amounts owed to |
related parties | related parties | related parties | related parties | |
Orange Group * - Traffic and services | 36 781 | -44 288 | 0 | 0 |
Orange S.A. - Cash pool | 215 | -6 289 | -52 856 | 117 350 |
Orange Group *- Traffic and services | 15 659 | -22 347 | 493 | 8 347 |
Atlas Services Belgium - Loan | 16 | -870 | 13 | 119 818 |
Brand fees to Orange S.A. | 1 188 | -17 266 | 688 | 0 |
Total | 53 859 | -91 060 | -51 663 | 245 515 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Short-term employees benefits | 4 709 | 3 862 |
Post-employment benefits | 516 | 424 |
Other long-term benefits | 640 | 673 |
Termination benefits | 0 | 0 |
Total | 5 865 | 4 959 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Total Remuneration | 360 | 259 |
in thousand EUR | ||
31.12.2023 | 31.12.2022 | |
Customer contract net assets (1) | 88 653 | 59 918 |
Costs of obtaining a contract | 11 969 | 11 596 |
Costs to fulfill a contract | 31 | |
Total customer contract net assets | 100 653 | 71 514 |
Prepaid telephone cards | -12 579 | -14 383 |
Connection fees | -744 | -584 |
Other deferred revenue (2) | -53 285 | -45 321 |
Other customer contract liabilities | -963 | -797 |
Total deferred revenue related to customer contracts | -67 571 | -61 085 |
Total customer contract net assets and liabilities | 33 082 | 10 429 |
in thousand EUR | ||
2023 | 2022 | |
Customer contract net assets - in the opening balance (1) | 59 918 | 50 715 |
Business related variations | 14 769 | 9 203 |
Changes in the scope of consolidation | 13 966 | |
Reclassifications and other items | ||
Reclassification to assets held for sale | ||
Customer contract net assets - in the closing balance | 88 653 | 59 918 |
in thousand EUR | ||
2023 | 2022 | |
Deferred revenue related to customer contracts - in the opening balance | 61 085 | 56 022 |
Business related variations | 3 249 | 5 063 |
Changes in the scope of consolidation | ||
Reclassifications and other items | ||
Reclassification to assets held for sale | ||
Deferred revenue related to customer contracts - in the closing balance | 64 334 | 61 085 |
in thousand EUR |
||
2023 |
2022 |
|
Costs of obtaining a contract - in the opening balance |
11 596 |
10 938 |
Business related variations |
404 |
658 |
Changes in the scope of consolidation |
||
Reclassifications and other items |
||
Reclassification to assets held for sale |
||
Costs of obtaining a contract - in the closing balance |
12 000 |
11 596 |
in thousand EUR |
|||
31.12.2023 |
31.12.2022 |
||
Less than one year |
Y01 |
95 570 |
66 542 |
Between 1 and 2 years |
Y02 |
44 374 |
21 027 |
Between 2 and 3 years |
Y03 |
233 |
312 |
Between 3 and 4 years |
Y04 |
35 |
63 |
Between 4 and 5 years |
Y05 |
||
More than 5 years |
Y99 |
||
Total |
140 212 |
87 944 |
in thousand EUR |
||
2023 |
2022 |
|
Lease liabilities – in the opening balance |
262 069 |
299 919 |
Increase with counterpart in right-of-use |
23 635 |
13 517 |
Changes in the scope of consolidation |
29 385 |
0 |
Decrease in liabilities following rental payments |
-56 520 |
-51 645 |
Impact of changes in assessments |
-53 800 |
-21 |
Translation adjustment |
0 |
299 |
Lease liabilities – in the closing balance |
204 769 |
262 069 |
O/w non-current lease liabilities |
155 164 |
217 517 |
O/w current lease liabilities |
49 605 |
44 553 |
in thousand EUR |
|||||||
| 31 December |
2029 and |
||||||
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
beyond |
|
Undiscounted lease liabilities |
222 547 |
54 186 |
41 553 |
31 865 |
25 373 |
19 755 |
49 815 |
in thousand EUR |
||||
31.12.2023 |
Gross |
Accumulated |
Accumulated |
Net book |
value |
depreciation |
impairment |
value |
|
Land and buildings |
346 321 |
-166 149 |
180 172 |
|
Networks and terminals |
7 008 |
-5 640 |
1 368 |
|
IT equipment |
3 |
0 |
-3 |
|
Other right-of-use |
35 841 |
-16 551 |
-19 |
19 271 |
Total right-of-use assets |
389 173 |
-188 340 |
-22 |
200 811 |
in thousand EUR |
||||
31.12.2022 |
Gross |
Accumulated |
Accumulated |
Net book |
value |
depreciation |
impairment |
value |
|
Land and buildings |
387 341 |
-139 285 |
248 056 |
|
Networks and terminals |
5 688 |
-4 725 |
963 |
|
IT equipment |
3 |
-3 |
||
Other right-of-use |
24 301 |
-12 970 |
-19 |
11 312 |
Total right-of-use assets |
417 333 |
-156 980 |
-22 |
260 331 |
in thousand EUR |
||
2023 |
2022 |
|
Net book value of right-of-use assets -in the opening balance |
260 331 |
299 164 |
Increase (new right-of-use assets) |
24 418 |
13 949 |
Impact of changes in the scope of consolidation |
29 357 |
0 |
Depreciation |
-58 780 |
-52 942 |
Impact of changes in the assessments |
-54 515 |
-139 |
Reclassifications and other items |
0 |
299 |
Net book value of right-of-use assets -in the closing balance |
200 811 |
260 331 |
Acquisition cost, net of transactions costs: |
1,369 |
Transaction costs |
24 |
Cash acquired |
(19) |
Cash paid for investment securities, net of cash acquired |
1,373 |
in €m |
Provisional Fair value of identifiable net assets |
ASSETS |
|
Goodwill |
684.1 |
Other intangible assets |
166.4 |
Property, plant and equipment |
1 132.1 |
Right-of-use assets |
29.7 |
Other non-current assets |
7.6 |
Total non-current assets |
2 019.9 |
Inventories |
24.3 |
Trade Receivable |
85.7 |
Cash and cash equivalents |
19.5 |
Current assets other than cash |
57.7 |
Total current assets |
187.2 |
Total Assets |
2 207.1 |
Total Equity |
1 647.8 |
Non-current financial liabilities |
85.7 |
Non-current lease liabilities |
29.7 |
Deferred tax liabilities |
55.6 |
Other non-current liabilities |
43.5 |
Total non-current liabilities |
214.5 |
Current financial liabilities |
118.9 |
Trade payables |
144.9 |
Operating taxes and levies payables |
30.6 |
Current taxes payables |
17.9 |
Other current liabilities |
32.5 |
Total current liabilities |
344.8 |
Total equity and liabilities |
2 207.1 |
- | Building | 20 years |
- | Pylons and network constructions | 20 years |
- | Optical fiber | 15 years |
- | Network equipment | 5-10 years |
- | Messaging equipment | 5 years |
- | IT servers | 5 years |
- | Personal computers | 4 years |
- | Office furniture | 5-10 years |
- | Leasehold improvements | 9 years or rental period if shorter |
- | Cable equipment | 3-4 years |