in thousand EUR | |||
Ref. | 31.12.2024 | 31.12.2023 | |
3 | Retail service revenues | ||
3 | Convergent service revenues | ||
3 | Mobile only services revenues | ||
3 | Fixed only service revenues | ||
3 | IT & Integration Service | ||
3 | Equipment sales | ||
3 | Wholesale revenues | ||
3 | Other revenues | ||
3 | Revenues | ||
4 | Purchase of material | - | - |
4 | Other direct costs | - | - |
4 | Impairment loss on trade and other receivables, including contract assets | - | |
4 | Direct costs | - | - |
4 | Labour costs | - | - |
4 | Commercial expenses | - | - |
4 | Other IT & Network expenses | - | - |
4 | Property expenses | - | - |
4 | General expenses | - | - |
4 | Other indirect income | ||
4 | Other indirect costs | - | - |
4/15 | Depreciation of right-of-use of leased assets | - | - |
4 | Indirect costs, net of other indirect income | - | - |
of which operational taxes and fees | - | - | |
4 | Other restructuring costs (*) | - | - |
6 | Depreciation and amortization of other intangible assets and property, plant and equipment | - | - |
5 | Impairment of goodwill | ||
6 | Impairment of fixed assets | - | - |
8 | Share of profits (losses) of associates | ||
Operating Profit (EBIT) | |||
9 | Financial result | - | - |
9 | Financial costs | - | - |
9 | Financial income | ||
Profit (loss) before taxation (PBT) | - | ||
7 | Tax income / (expense) | - | |
Net profit (loss) for the period | - | ||
Profit (loss) attributable to owners of the parent | |||
Profit (loss) attributable to non-controlling interests | - | - | |
Consolidated Statement of Comprehensive Income | |||
Net profit (loss) for the period | - | ||
Other comprehensive income (cash flow hedging net of tax) | - | - | |
Total comprehensive income for the period | - | ||
Comprehensive income for the period attributable to owners of the parent company | - | ||
Comprehensive income for the period attributable to non-controlling interests | - | - | |
Basic earnings per share (in EUR) | |||
Weighted average number of ordinary shares | |||
Diluted earnings per share (in EUR) | |||
Diluted weighted average number of ordinary shares |
in thousand EUR | |||
Ref. | 31.12.2024 | 31.12.2023 | |
ASSETS | |||
5 | Goodwill | ||
6 | Other intangible assets | ||
6 | Property, plant and equipment | ||
15 | Rights-of-use of leased assets | ||
8 | Interests in associates and joint ventures | ||
9 | Non-current financial assets | ||
3 | Non-current derivatives assets | ||
3 | Other non-current assets | ||
7 | Deferred tax assets | ||
Total non-current assets | |||
4 | Inventories | ||
3 | Trade receivables | ||
14 | Other assets related to contracts with customers | ||
Current financial assets | |||
9 | Current derivatives assets | ||
3 | Other current assets | ||
Operating taxes and levies receivables | |||
7 | Current tax assets | ||
4 | Prepaid expenses | ||
9 | Cash and cash equivalents | ||
Total current assets | |||
Total Assets | |||
EQUITY AND LIABILITIES | |||
10 | Share capital | ||
Additional paid-in capital | |||
Legal reserve | |||
Retained earnings (excl. legal reserve) | |||
Equity attributable to the owners of the parent | |||
Total equity | |||
9 | Non-current financial liabilities | ||
15 | Non-current lease liabilities | ||
9 | Non-current derivatives liabilities | ||
6 | Non-current fixed assets payable | ||
Non-current employee benefits | |||
6/12 | Non-current provisions for dismantling | ||
Other non-current liabilities | |||
7 | Deferred tax liabilities | ||
Total non-current liabilities | |||
6 | Current fixed assets payable | ||
4/9 | Trade payables | ||
9 | Current financial liabilities | ||
15 | Current lease liabilities | ||
9 | Current derivatives liabilities | ||
4 | Current employee benefits | ||
6 | Current provisions for dismantling | ||
4 | Current restructuring provisions | ||
4 | Other current liabilities | ||
7 | Operating taxes and levies payables | ||
7 | Current tax payables | ||
14 | Liabilities related to contracts with customers | ||
Deferred income | |||
Total current liabilities | |||
Total Equity and Liabilities |
in thousand EUR | |||
Ref. | 31.12.2024 | 31.12.2023 | |
Operating Activities | |||
Consolidated net profit | - | ||
Adjustments to reconcile net profit (loss) to cash generated from operations | |||
4 | Operating taxes and levies | ||
6 | Depreciation and amortization of other intangible assets and property, plant and equipment | ||
4/15 | Depreciation of right-of-use assets | ||
5 | Impairment of goodwill | ||
6 | Impairment of non-current assets | ||
Gains (losses) on disposal | - | - | |
Changes in other provisions | - | ||
8 | Share of profits (losses) of associates and joint ventures | - | - |
7 | Income tax expense (income) | - | |
9 | Finance costs, net | ||
Operational net foreign exchange and derivatives | |||
Share-based compensation | |||
3 | Impairment loss on trade and other receivables, including contract assets | - | |
Changes in working capital requirements | |||
4 | Decrease (increase) in inventories, gross | - | |
Decrease (increase) in trade receivables, gross | - | ||
4 | Increase (decrease) in trade payables | - | |
14 | Change in other assets related to contracts with customers | - | - |
14 | Change in liabilities related to contracts with customers | - | |
Changes in other assets and liabilities | |||
Other net cash out | |||
Operating taxes and levies paid | - | - | |
Interest paid and interest rates effects on derivatives, net | - | - | |
7 | Income tax paid | - | - |
Net cash provided by operating activities | |||
Investing Activities | |||
Purchases of property, plant and equipment and intangible assets | |||
6 | Purchases of property, plant and equipment and intangible assets | - | - |
Prepayments on investment grants | - | ||
Increase (decrease) in fixed assets payables | - | - | |
Proceeds from sales of property, plant and equipment and intangible assets | |||
5 | Cash paid for investments securities and acquired businesses, net of cash acquired | - | - |
Proceeds from sale of investment securities and businesses, net of cash sold | - | ||
Decrease (increase) in securities and other financial assets | - | - | |
Net cash used in investing activities | - | - | |
Financing Activities | |||
Long-term debt issuances | |||
9 | Long-term debt redemptions and repayments | - | - |
15 | Repayment of lease liabilities | - | - |
9 | Increase (decrease) of bank overdrafts and short-term borrowings | - | |
10 | Dividends paid to owners of the parent company | - | |
Net cash from financing activities | - | ||
Net change in cash and cash equivalents | |||
9 | Cash and cash equivalents - opening balance | ||
o/w cash | |||
o/w cash equivalents | |||
Cash change in cash and cash equivalents | |||
9 | Cash and cash equivalents - closing balance | ||
o/w cash | |||
o/w cash equivalents |
in thousand EUR | ||||||
Ref. | additional | |||||
Share | paid-in | Legal | Retained | |||
| capital | capital | reserve | earnings | Total equity | ||
Balance at 31 December 2023 | ||||||
Net profit for the period | ||||||
Other comprehensive income | - | - | ||||
Total comprehensive income for the period | ||||||
Other | - | |||||
Employee - Share-based compensation | ||||||
10 | Put Option exercise Nethys S.A. | |||||
Balance as at 31 December 2024 |
in thousand EUR | ||||||
Ref. | additional | |||||
Share | paid-in | Legal | Retained | |||
| capital | capital | reserve | earnings | Total equity | ||
Balance at 31 December 2022 | ||||||
Net profit for the period | - | - | ||||
Other comprehensive income | - | - | ||||
Total comprehensive income for the period | - | - | ||||
Other | ||||||
Employee - Share-based compensation | ||||||
Balance as at 31 December 2023 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
| 31.12.2024 | Belgium | Luxembourg | elimination | Group |
Retail service revenues | 1 551 263 | 49 511 | 1 600 774 | |
Convergent service revenues | 611 113 | 611 113 | ||
Mobile only service revenues | 562 574 | 40 283 | 602 857 | |
Fixed only service revenues | 326 824 | 9 129 | 335 953 | |
IT & Integration service revenues | 50 752 | 99 | 50 851 | |
Equipment sales | 183 306 | 14 335 | 197 641 | |
Wholesale revenues | 155 058 | 13 270 | - 3 879 | 164 449 |
Other revenues | 43 936 | -13 057 | 30 879 | |
Total revenues | 1 933 563 | 77 116 | -16 936 | 1 993 743 |
Direct costs | -643 370 | -33 937 | 16 936 | -660 371 |
Labour costs | -242 557 | -8 946 | -251 503 | |
Indirect costs, of which | -513 056 | -18 703 | -531 759 | |
Operational taxes and fees | -31 006 | -1 839 | -32 845 | |
Depreciation of right-of-use of leased assets | -57 511 | -3 728 | -61 239 | |
Restructuring, integration & acquisition costs | -19 421 | -19 421 | ||
Depreciation, amortization of other intangible assets and property, plant and equipment | -400 122 | -11 376 | -411 498 | |
Impairment of goodwill | ||||
Impairment of fixed assets | -783 | -783 | ||
Share of profits (losses) of associates | 438 | 438 | ||
Operating Profit (EBIT) | 114 692 | 4 154 | 118 846 | |
Net financial income (expense) | -114 197 | -364 | -114 561 | |
Profit (loss) before taxation (PBT) | 495 | 3 790 | 4 285 | |
Tax income / (expense) | 12 512 | 355 | 12 867 | |
Net profit (loss) of the period | 13 007 | 4 145 | 17 152 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
| 31.12.2024 | Belgium | Luxembourg | elimination | Group |
EBITDAaL | 528 778 | 15 530 | 544 308 | |
Share of profits (losses) of associates | 438 | 438 | ||
Impairment of goodwill | ||||
Impairment of fixed assets | -783 | -783 | ||
Depreciation, amortization of other intangible assets and property, plant and | ||||
| equipment | -400 122 | -11 376 | -411 498 | |
Restructuring, integration & acquisition costs | -19 421 | -19 421 | ||
Finance lease costs | 5 802 | 5 802 | ||
Operating profit (EBIT) | 114 692 | 4 154 | 118 846 | |
Financial result | -114 197 | -364 | -114 561 | |
Profit (loss) before taxation (PBT) | 495 | 3 790 | 4 285 | |
Tax income / (expense) | 12 512 | 355 | 12 867 | |
Net profit (loss) for the period | 13 007 | 4 145 | 17 152 |
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 | 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 | -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 | 0 | |||
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) for 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 | ||||
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 | |||
| 31.12.2024 | Belgium | Luxembourg | elimination | Group |
Goodwill | 700 315 | 50 864 | 751 179 | |
Other intangible assets | 831 863 | 30 024 | 861 887 | |
Property, plant and equipment | 1 790 237 | 13 633 | 1 803 870 | |
Rights-of-use of leased assets | 168 478 | 3 913 | 172 391 | |
Interests in associates and joint ventures | 7 029 | 7 029 | ||
Non-current assets included in the calculation of the net financial debt | 1 678 | 1 678 | ||
Other | 9 051 | 879 | 9 930 | |
Total non-current assets | 3 508 650 | 99 313 | 3 607 963 | |
Inventories | 33 486 | 1 276 | 34 762 | |
Trade receivables | 198 921 | 23 395 | -1 545 | 220 771 |
Prepaid expenses | 17 994 | 808 | 18 802 | |
Current assets included in the calculation of the net financial debt | 45 858 | 12 590 | 58 448 | |
Other | 137 757 | 1 895 | -4 106 | 135 546 |
Total current assets | 434 016 | 39 964 | -5 651 | 468 329 |
Total assets | 3 942 665 | 139 277 | -5 651 | 4 076 290 |
Total equity | 959 254 | 959 254 | ||
Non-current employee benefits | 3 171 | 3 171 | ||
Non-current fixed assets payable | 129 803 | 8 939 | 138 742 | |
Non-current financial liabilities included in the calculation of the net financial debt | 2 050 966 | 3 247 | 2 054 213 | |
Other | 143 094 | 5 139 | 148 233 | |
Total non-current liabilities | 2 327 034 | 17 325 | 2 344 359 | |
Current fixed assets payable | 54 962 | 4 511 | 59 473 | |
Trade payables | 267 769 | 19 846 | -1 545 | 286 070 |
Current employee benefits | 62 200 | 1 028 | 63 228 | |
Deferred income | 787 | 787 | ||
Current liabilities included in the calculation of the net financial debt | 105 386 | 3 635 | -2 986 | 106 035 |
Others | 253 476 | 4 730 | -1 120 | 257 086 |
Total current liabilities | 744 579 | 33 750 | -5 651 | 772 678 |
Total equities and liabilities | 3 071 613 | 51 075 | 953 603 | 4 076 290 |
in thousand EUR | ||||
Orange | ||||
Interco | Belgium | |||
| 31.12.2023 | Belgium | Luxembourg | elimination | 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 | ||
Non-current derivatives 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 financial 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 liabilities included in the calculation of the net financial debt | 395 839 | 8 147 | -6 857 | 397 129 |
Other | 247 977 | 4 082 | -1 120 | 250 939 |
Total current liabilities | 1 036 619 | 40 562 | -9 681 | 1 067 500 |
Total equity and liabilities | 3 409 835 | 60 784 | 654 795 | 4 125 414 |
Standard | Alternative used | |
| IAS 1 | Accretion expense on operating liabilities (employee benefits, | Classification as financial expenses |
| 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 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Belgium | 1 933 563 | 1 691 270 |
Retail service revenues | 1 551 263 | 1 307 665 |
Convergent service revenues | 611 113 | 455 979 |
Mobile only service revenues | 562 574 | 583 426 |
Fixed only service revenues | 326 824 | 224 846 |
IT & Integration service revenues | 50 752 | 43 414 |
Equipment sales | 183 306 | 161 886 |
Wholesale revenues | 155 058 | 181 360 |
Other revenues | 43 936 | 40 359 |
Luxembourg | 77 116 | 76 783 |
Retail service revenues | 49 511 | 47 471 |
Convergent service revenues | 0 | |
Mobile only service revenues | 40 283 | 38 883 |
Fixed only service revenues | 9 129 | 8 291 |
IT & Integration service revenues | 99 | 297 |
Equipment sales | 14 335 | 14 624 |
Wholesale revenues | 13 270 | 14 688 |
Other revenues | 0 | |
Inter-segment eliminations | -16 936 | -18 573 |
Total | 1 993 743 | 1 749 480 |
31.12.2024 | 31.12.2023 | |
Trade receivables - Gross value | 320 274 | 365 708 |
Allowance for doubtful debtors | -99 503 | -147 771 |
Total trade receivables | 220 771 | 217 937 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Not past due | 177 542 | 174 657 |
Less than 180 days | 28 883 | 33 968 |
Between 180 days and 360 days | 7 792 | 7 856 |
More than 360 days | 6 554 | 1 456 |
Total trade receivables | 220 771 | 217 937 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net trade receivables, depreciated according to their age | 43 229 | 43 239 |
Net trade receivables, depreciated according to other criteria | 0 | 0 |
Net trade receivables past due | 43 229 | 43 239 |
Net trade receivables not past due | 177 542 | 174 698 |
Net trade receivables | 220 771 | 217 937 |
o/w short-term trade receivables | 220 771 | 217 937 |
o/w long-term trade receivables |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Allowances on trade receivables - Opening balance | -147 771 | -33 206 |
Net addition with impact on income statement | -11 571 | 2 164 |
Losses on trade receivables | 59 839 | 7 242 |
Change in scope of consolidation | -123 971 | |
Allowances on trade receivables - Closing balance | -99 503 | -147 771 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Advances and downpayments | 509 | 5 602 |
Security deposits paid | 2 383 | 1 217 |
Other | 5 204 | 9 359 |
Total other assets | 8 096 | 16 178 |
o/w other non-current assets | 2 383 | 1 217 |
o/w other current assets | 5 713 | 14 961 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Purchase of material | -233 975 | -213 942 |
Other direct costs | -414 825 | -427 727 |
Impairment loss on trade and other receivables, including contract assets | -11 571 | 2 164 |
Total direct costs | -660 371 | -639 505 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Prepaid supplies and services | 18 802 | 23 897 |
Prepaid spectrum fees | 360 | |
Total Prepaid expenses | 18 802 | 24 257 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Gross inventories | 36 773 | 56 745 |
Depreciation | -2 011 | -5 321 |
Total Inventories | 34 762 | 51 424 |
Inventories - Cost recognized as an expense during the period | -229 186 | -210 801 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Trade payables | 286 070 | 283 236 |
Salaries and termination pay | 2 165 | 3 477 |
Performance and profit sharing bonus, pensions | 24 400 | 18 786 |
Social security contributions | 5 122 | 6 098 |
Holiday pay | 31 128 | 29 858 |
Other | 414 | 279 |
Current employee benefits | 63 228 | 58 497 |
Current restructuring provisions | 5 872 | 3 381 |
Other current liabilities | 10 970 | 18 076 |
Current tax payables | 17 859 | 20 858 |
Deferred income | 787 | 339 |
in thousand EUR | ||||
Defined benefit | Fair value of | Effect of asset | Net defined | |
obligation | plan assets | ceiling | (asset) liability | |
Balance at 1 January 2024 | 162 408 | -164 259 | 4 836 | 2 985 |
Included in profit or loss | ||||
Current employer service cost | 8 997 | 8 997 | ||
Past Service cost (credit) | ||||
Interest cost (income) | 5 705 | -5 928 | 182 | -41 |
Actuarial loss (gain) recognized in the P&L | ||||
Total | ||||
Included in OCI | ||||
Effect of changes in financial assumptions | ||||
Effect of changes in demographic assumptions | ||||
Effect of experience adjustments / Return on plan assets | ||||
| excluding interest income | -1 815 | -5 722 | -7 537 | |
Changes in asset ceiling/onerous liability (excluding | ||||
| interest income) | -377 | -377 | ||
Other | ||||
Contributions paid by the employer | 7 786 | -7 786 | -7 786 | |
Contributions paid by the participants | 1 146 | -1 146 | 0 | |
Benefits paid, taxes, risk premiums and administrative | ||||
| costs | - 5 689 -7 790 | 6 578 7 724 | -66 889 | |
Total | ||||
Balance at 31 December 2024 | 175 630 | -177 117 | 4 641 | 3 154 |
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 | -3 489 | |
Balance at 1 June 2023 VOO | 17 519 | -16 994 | 525 | |
Remeasurements at 1 June 2024 VOO : Changes in asset | ||||
| ceiling/onerous liability (excluding interest income) | 2 017 | 2 017 | ||
Included in profit or loss | ||||
Current employer service cost | 6 796 | 6 796 | ||
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 | ||||
| experience adjustments | 5 832 | 5 832 | ||
Remeasurements : Changes in asset ceiling/onerous | ||||
| liability (excluding interest income) | 2 736 | 2 736 | ||
Total | ||||
Other | ||||
Contributions paid by the employer | -6 305 | -6 305 | ||
Benefits paid | -3 429 | 4 064 | 635 | |
Total | ||||
Balance at 31 December 2023 | 162 408 | -164 259 | 4 836 | 2 985 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Commercial expenses | -57 218 | -50 495 |
Other IT and network expenses | -201 034 | -174 080 |
Property expenses | -24 201 | -18 434 |
General expenses | -147 913 | -110 267 |
Other indirect income | 35 742 | 45 675 |
Other indirect costs | -75 896 | -70 390 |
Depreciation of right-of-use of leased assets | -61 239 | -59 495 |
Total indirect costs, net of indirect income | -531 759 | -437 484 |
of which operational taxes and fees | -32 845 | -26 868 |
in thousand EUR | ||||||
31.12.2024 | 31.12.2023 | |||||
| Acquisition | Accumulated | Net carrying | Acquisition | Accumulated | Net carrying | |
Value | impairment | amount | Value | impairment | amount | |
losses | losses | |||||
Acquisition of Orange Communications | ||||||
| Luxembourg S.A. (2007 – 2008) | 68 729 | -17 865 | 50 864 | 68 729 | -17 865 | 50 864 |
Acquisition of VOO SA (2023 – 2024) | 684 138 | 684 138 | 684 138 | 684 138 | ||
Other goodwill | 53 547 | -37 370 | 16 177 | 53 547 | -37 370 | 16 177 |
Total goodwill | 806 414 | -55 235 | 751 179 | 806 414 | -55 235 | 751 179 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net carrying | Net carrying | |
amount | amount | |
Goodwill CGU allocation | ||
Belgium – VOO | 684 138 | |
Belgium - Other | 16 177 | |
Belgium | 700 315 | |
Luxembourg | 50 864 | 50 864 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net book value of other intangible assets in the opening balance | 907 208 | 784 626 |
Acquisitions of other intangible assets | 78 588 | 63 852 |
Additions through business combinations | 0 | 166 419 |
Depreciation and amortization | -123 402 | -107 467 |
Impairment | -506 | -29 |
Reclassifications and other items | -1 | -193 |
Net book value of other intangible assets in the closing balance | 861 887 | 907 208 |
in thousand EUR | ||||
| 31.12.2024 | Gross value | Accumulated depreciation | Accumulated | Net book value |
| and amortization | impairment | |||
Telecommunication licences | 696 393 | -148 650 | 547 743 | |
Brand | 20 072 | -5 044 | -4 172 | 10 856 |
Subscriber bases | 143 539 | -31 316 | 112 223 | |
Software | 887 625 | -724 015 | 163 610 | |
Other intangible assets | 134 328 | -106 873 | 27 455 | |
Total | 1 881 956 | -1 015 898 | -4 172 | 861 887 |
in thousand EUR | ||||
| 31.12.2023 | Gross value | Accumulated depreciation | Accumulated | Net book value |
| and amortization | impairment | |||
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 | 903 587 | -739 960 | 0 | 163 627 |
Other intangible assets | 133 717 | -110 158 | 0 | 23 559 |
Total | 1 897 308 | -985 928 | -4 172 | 907 208 |
Type of licence | Acquisition cost | Net book value | Net book value | Useful life | Remaining | Start |
In thousand EUR | end 2024 In | end 2023 In | in months | months | depreciation | |
| thousand EUR | thousand EUR | period | ||||
| Ended Jun- | ||||||
| 4G | 20 020 | 4 372 | 6 196 | 2027 | 29 | Jun-16 |
800 MHz | 120 000 | 53 920 | 59 977 | 238 | 107 | Feb-14 |
IBPT autorisation 3 G | 2 158 | 0 | 0 | 4 | 0 | Sep-22 |
IBPT autorisation 2 G | 4 193 | 0 | 0 | 4 | 0 | Sep-22 |
IBPT autorisation 5 G 3600 Mhz | 55 308 | 48 000 | 51 131 | 212 | 184 | Sep-22 |
IBPT autorisation 5 G 700 Mhz | 122 860 | 108 521 | 114 664 | 240 | 212 | Sep-22 |
Spectrum RD 800 Mhz | 17 542 | 13 157 | 14 619 | 144 | 108 | Jan-22 |
Spectrum RD 2600 Mhz | 5 897 | 2 680 | 3 753 | 78 | 30 | Jan-22 |
Spectrum RD 700 Mhz | 23 398 | 20 666 | 21 836 | 240 | 212 | Sep-22 |
Spectrum RD 3600 Mhz | 11 386 | 9 881 | 10 526 | 212 | 184 | Sep-22 |
License 900/1800/2100 Mhz | 214 198 | 192 779 | 203 488 | 240 | 216 | Jan-23 |
License 1400 Mhz | 89 135 | 82 431 | 86 888 | 240 | 222 | Jul-23 |
OLU UMTS 2100 Mhz (4 G) | 1 735 | 0 | 0 | 192 | 112 | May-17 |
OLU 5G 700 Mhz + 3600 Mhz | 13 504 | 10 506 | 11 515 | 180 | 127 | Aug-20 |
BKM PPA - unused perpetual | ||||||
licences Voxx - Telepo | 1 058 | 830 | 872 | 300 | 247 | Aug-19 |
Total | 702 392 | 547 743 | 585 466 | 0 | 0 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net book value of property, plant and equipment in the opening balance | 1 787 469 | 644 600 |
Acquisitions of property, plant and equipment | 289 927 | 240 243 |
Additions through business combinations | 1 132 132 | |
Depreciation and amortization | -288 096 | -225 818 |
Impairment | -277 | -1 391 |
Reclassifications and other items | 14 847 | -2 297 |
Net book value of property, plant and equipment in the closing balance | 1 803 870 | 1 787 469 |
in thousand EUR | |||
| 31.12.2024 | Gross value | Accumulated depreciation | Net book value |
| and amortization | |||
Land and buildings | 177 731 | -100 004 | 77 727 |
Networks and terminals | 4 420 900 | -2 757 795 | 1 663 105 |
IT equipment | 211 591 | -175 429 | 36 162 |
Other property, plant and equipment | 51 222 | -24 346 | 26 876 |
Total | 4 861 444 | -3 057 574 | 1 803 870 |
in thousand EUR | |||
| 31.12.2023 | Gross value | Accumulated depreciation | Net book value |
and amortization | |||
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 | ||
31.12.2024 | 31.12.2023 | |
Provisions for dismantling in the opening balance | 61 951 | 64 890 |
Discounting with impact on income statement | 2 016 | 2 434 |
Utilizations without impact on income statement | -5 602 | -4 805 |
Changes in provision with impact on assets | 1 409 | -2 418 |
Changes in consolidation scope and reclassifications | 0 | 1 850 |
Provisions for dismantling in the closing balance | 59 774 | 61 951 |
o/w non-current provisions | 54 209 | 54 486 |
o/w current provisions | 5 565 | 7 465 |
31.12.2024 | 31.12.2023 | |
Number of network sites, Orange Communications Luxembourg S.A. incl. (in units) | 3 515 | 3 990 |
| Average dismantling cost per network site (in thousand EUR) | 11.1 till 2025 and 17.7 from | 10.7 till 2025 and 16.4 from |
2026 | 2026 | |
Inflation rate | 4.3% for 2025, 2.0% from 2026 | 6.4% for 2024, 2.7% from 2025 |
Discount rate | 3.244 % | 3.693 % |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Current tax income / (expense) | 3 352 | -797 |
Deferred tax income / (expense) arising to the origination and reversal of temporary differences | 9 515 | -7 825 |
Total tax income / (expenses) | 12 867 | -8 622 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Earnings (Loss) before income tax | 4 285 | -2 163 |
Group income tax rate | 25 | 25 |
Theoretical income tax | -1 071 | 541 |
Effect of difference between local standard rate and Group rate (*) | 8 | -105 |
Effect of permanent differences and other reconciling items (**) | -2 117 | -7 396 |
Effect of tax (without base) affecting current tax (***) | 15 439 | 7 303 |
Effect of tax (without base) affecting deferred tax | 608 | -8 964 |
Income tax | 12 867 | -8 622 |
Effective tax rate | -300.3% | -398.6% |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net current tax payable - opening balance | 16 191 | 13 045 |
Cash tax payments | -4 189 | -11 724 |
Current income tax (income) / expense | -3 352 | 797 |
Changes in consolidation scope, reclassification and translation adjustments | -1 | 14 073 |
Net current tax payable - closing balance | 8 650 | 16 191 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Net deferred taxes - opening balance | -58 723 | -6 810 |
Change in income statement | 9 515 | -7 825 |
Change in other comprehensive income | 1 636 | 4 825 |
Changes in consolidation scope, reclassification and translation adjustments | -2 | -48 914 |
Net deferred taxes - closing balance | -47 574 | -58 723 |
in thousand EUR | ||||||
31.12.2024 | 31.12.2023 | |||||
Assets | Liabilities | Income | Assets | Liabilities | Income | |
statement | statement | |||||
Fixed assets | 0 | 86 138 | 1 537 | 87 675 | 6 326 | |
Tax losses carryforward | 47 388 | 0 | 23 588 | 23 800 | -1 713 | |
Other temporary differences | 65 925 | 74 749 | -16 749 | 84 713 | 78 422 | -12 438 |
Deferred taxes | 113 313 | 160 887 | 8 376 | 108 513 | 166 097 | -7 825 |
Unrecognized deferred taxes assets | 1 139 | -1 139 | ||||
Netting | -105 766 | -105 766 | -100 573 | -100 573 | ||
Total | 7 547 | 55 121 | 9 515 | 6 801 | 65 524 | -7 825 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Financial Costs | -114 563 | -80 966 |
Financial Income | 2 | 0 |
Total Net Financial Costs | -114 561 | -80 966 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Cash and cash equivalents | ||
Cash equivalents | -19 | -37 |
Cash | -58 226 | -47 680 |
Total cash and cash equivalents | -58 245 | -47 717 |
Financial liabilities | ||
Short-term borrowing with Orange SA entities | 54 698 | 10 373 |
Third parties short-term borrowing | 21 411 | 57 669 |
Put option Nethys SA | 278 971 | |
Third parties loans long term | 40 997 | 81 048 |
Long-term borrowing with Orange SA entities | 1 846 004 | 1 843 689 |
Total borrowings | 1 963 110 | 2 271 750 |
Net debt (Financial liabilities - Cash and cash equivalents) | 1 904 866 | 2 224 034 |
in thousand | ||||
EUR | ||||
31.12.2023 | Cash Flows | Acquisition | 31.12.2024 | |
Short-term borrowing with Orange SA entities | 10 373 | 44 325 | 54 698 | |
Long-term borrowing with Orange SA entities | 1 843 689 | 2 315 | 1 846 004 | |
Put option Nethys SA | 278 971 | 0 | -278 971 | 0 |
Third party borrowing | 138 717 | -76 309 | 62 408 |
in thousand EUR | ||||||
Nominal amount | Nominal amount end | Interest rate | Maturity | 31.12.2024 | 31.12.2023 | |
end 2024 | 2023 | |||||
Atlas Services Belgium | ||||||
| RCF (revolving credit | 120 000 | 120 000 | EURIBOR 3M + | 10.03.2026 | 120 000 | 120 000 |
| facility) | 0.69 | |||||
Atlas Services Belgium | 1 671 190 | 1 671 190 | EURIBOR | 23.05.2028 | 1 671 190 | 1 671 190 |
CFA (credit facility | 6M + 1.90 | |||||
agreement) | ||||||
Atlas Services Belgium | 60 402 | 60 402 | EURIBOR | 02.08.2028 | 60 402 | 60 402 |
CFA (credit facility | 6M + 1.90 | |||||
agreement) | ||||||
| Nethys CFA (credit facility | 20 000 | EURIBOR | 04.11.2030 | 20 000 | ||
| agreement) | 12M + 3.25 | (repaid in full | ||||
| 07.05.2024) | ||||||
Transactions costs on | ||||||
| long-term loan | -5 588 | -7 949 | ||||
Long-term loans BKM | 802 | 7 738 | 5.48% | 01.08.2036 | 726 | 46 |
| Long-term loans VOO | 164 717 | 167 254 | 1.06% - | 31.07.2026 - | 40 271 | 61 048 |
| 9.5% | 31.12.2029 | |||||
Total long-term loans | ||||||
| and borrowings | 1 887 001 | 1 924 737 | ||||
Cash-pool related credit | ||||||
| facility with Orange | 60 000 | 60 000 | ESTER + 0.11 | on demand | 46 310 | 583 |
Uncommitted credit lines | 20 900 | 20 900 | determined upon | on demand | ||
| with various banks | withdrawal | |||||
Short-term loans | 2 150 | EURIBOR -0.25 | on demand | 2 150 | ||
MWINGZ | ||||||
| Short-term loans BKM | ST within 1 year | 31.12.2025 | 76 | 507 | ||
| related to LT loan | ||||||
| Short-term loans VOO | ST within 1 year | 31.12.2025 | 21 063 | 57 162 | ||
related to LT loan | ||||||
| Put option Nethys S.A. | 278 971 | Annual yield rate of | on demand | 0 | 278 971 | |
0.7% | ||||||
Transactions costs on | ||||||
| short-term loan | 6 510 | 9 790 | ||||
Total short-term loans | ||||||
| and borrowings | 76 109 | 347 013 | ||||
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 |
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 |
Interest rate risk | in thousand EUR | |
31.12.2024 | 31.12.2023 | |
Balance at 1 January - Cash flow hedge reserve | -6 658 | 7 818 |
Change in cash flow hedge reserve | ||
Gain/loss recognized in other comprehensive income | -7 486 | -19 301 |
of which gain/(loss) arising on changes in fair value of hedging instruments during the period | -17 700 | -23 490 |
of which (gain)/loss reclassified to profit or loss - hedged item has affected profit or loss | 10 214 | 4 189 |
Income tax related to gain/(loss) recognised in other comprehensive income | 1 872 | 4 825 |
of which income gain/(losses) recognised in other comprehensive income during the period | 4 426 | 5 872 |
of which income tax related to amounts reclassified to profit or loss | 2 554 | -1 047 |
Balance at 31 December - Cash flow hedge reserve | -12 272 | -6 658 |
in thousand EUR | ||||
Year ended December 2024 | Amount | Within 1 year | Within 2-5 years | More than 5 years |
Financial assets | ||||
Non-current financial assets | 1 678 | 1 678 | ||
Non-current derivatives assets | ||||
Trade receivables | 220 771 | 220 771 | ||
Current financial assets | 2 125 | 2 125 | ||
Current derivatives assets | 203 | 203 | ||
Cash and cash equivalents | 58 245 | 58 245 | ||
Financial liabilities | ||||
Non-current financial liabilities | 2 177 172 | 84 311 | 2 092 359 | 502 |
Non-current derivatives liabilities | 16 861 | 16 861 | ||
Current financial liabilities | 76 109 | 76 109 | ||
Current derivatives liabilities | 203 | 203 | ||
Trade payables | 286 070 | 286 070 |
in thousand EUR | ||||
Year ended December 2023 | Amount | Within 1 year | Within 2-5 years | More than 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 | 2 419 095 | 110 884 | 2 288 211 | 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 | ||||||
Classification under | Estimated | Level 1 and | ||||
31.12.2024 | IFRS 9 * | Book value | fair value | cash | Level 2 | Level 3 |
Trade receivables | AC | 220 771 | 220 771 | 220 771 | ||
Financial assets | 3 803 | 3 803 | 3 803 | |||
Equity securities | FVR | 1 678 | 1 678 | 1 678 | ||
Financial assets at amortized cost | AC | 2 125 | 2 125 | 2 125 | ||
Cash and cash equivalents | 58 245 | 58 245 | 58 245 | |||
Cash | AC | 58 226 | 58 226 | 58 226 | ||
Cash equivalents | AC | 19 | 19 | 19 | ||
Trade payables | AC | 286 070 | 286 070 | 286 070 | ||
Financial debts | AC | 1 963 110 | 1 912 043 | 1 912 043 | ||
Derivatives (net amount) ** | 16 861 | 16 327 | 16 327 |
in thousand EUR | ||||||
Classification under | Estimated | Level 1 and | ||||
31.12.2023 | IFRS 9 * | Book value | fair value | cash | Level 2 | Level 3 |
Trade receivables | AC | 217 937 | 217 937 | 217 937 | ||
Financial assets | 1 374 | 1 374 | 1 374 | |||
Equity securities | FVR | 1 371 | 1 371 | 1 371 | ||
Financial assets at amortized cost | AC | 3 | 3 | 3 | ||
Cash and cash equivalents | 47 717 | 47 717 | 47 717 | |||
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) ** | 9 375 | 9 002 | 9 002 | |||
Share capital (in million EUR) | Number of ordinary shares (in units) | |
As at 1 January 2024 | 131 721 | 59 944 757 |
As at 31 December 2024 | 148 149 | 67 412 205 |
in thousand EUR | ||||
Total | Less than one year | From one to five years | More than five years | |
Handsets purchases | 92 713 | 92 713 | 0 | 0 |
Other goods and services purchases | 53 392 | 21 736 | 9 190 | 22 466 |
Investment commitments | 50 931 | 49 918 | 1 013 | 0 |
Operational activities commitments | 197 036 | 164 367 | 10 203 | 22 466 |
in thousand EUR | ||||
Total | Less than one year | From one to five years | More than five years | |
Guarantees granted | 12 889 | 3 137 | 1 777 | 7 975 |
in thousand EUR | |||||||
Consolidation | |||||||
31.12.2023 | Additions | Utilisations | Reversal | scope | Other effect | 31.12.2024 | |
Provisions for dismantling | 61 951 | -5 602 | 3 425 | 59 774 | |||
Provisions for litigations | 3 051 | 2 211 | -564 | -465 | 100 | 4 333 | |
Total provisions | 65 102 | 2 211 | -6 166 | -465 | 3 425 | 64 107 |
in thousand EUR | |||||||
| Consolidation | |||||||
| 31.12.2022 | Additions | Utilisations | Reversal | scope | Other effect | 31.12.2023 | |
Provisions for dismantling | 64 890 | -4 805 | 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 | ||
31.12.2024 | 31.12.2023 | |
ASSETS | ||
Current receivables | -41 774 | -34 316 |
LIABILITIES | ||
Current interest-bearing loan | 49 130 | 1 660 |
Non-current interest-bearing loan | 1 851 592 | 1 851 592 |
Current trade payables | 1 449 | 31 408 |
INCOME AND CHARGES | ||
Sales | 35 235 | 45 209 |
Purchases | -91 494 | -85 510 |
Interests | -107 849 | -70 498 |
in thousand EUR | ||||
31.12.2024 | Sales to | Purchases from | Amounts owed by | Amounts owed to |
related parties | related parties | related parties | related parties | |
Orange Group* - Traffic and services | 24 906 | -39 619 | ||
Orange S.A.- Cash pool | 129 | -40 287 | 48 391 | |
Orange Group Affiliates - Traffic and services | 9 668 | -20 914 | -1 505 | 7 949 |
Atlas Services Belgium - Loan | 11 | -107 939 | 17 | 1 843 656 |
Brand fees to Orange S.A. | 650 | -21 159 | ||
Mwingz | 94 | -9 841 | 1 | 2 175 |
Total | 35 235 | -199 343 | -41 774 | 1 902 171 |
* Any entity within the Groupe Orange S.A. | 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 | ||
Orange S.A.- Cash pool | 0 | -4 429 | -35 714 | 23 604 |
Orange Group Affiliates - Traffic and services | 14 060 | -24 771 | 1 398 | 19 775 |
Atlas Services Belgium - Loan | 15 | -66 033 | 1 841 282 | |
Brand fees to Orange S.A. | 589 | -19 427 | ||
Total | 45 209 | -156 008 | -34 316 | 1 884 660 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Short-term employees benefits | 3 905 | 4 678 |
Post-employment benefits | 503 | 517 |
Other long-term benefits | 997 | 641 |
Termination benefits | 0 | 0 |
Total | 5 405 | 5 836 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Total Remuneration | 318 | 360 |
in thousand EUR | ||
31.12.2024 | 31.12.2023 | |
Customer contract net assets* | 109 703 | 88 653 |
Costs of obtaining a contract | 8 164 | 11 969 |
Costs to fulfill a contract | 27 | 31 |
Total customer contract net assets | 117 894 | 100 653 |
Prepaid telephone cards | -10 309 | -12 579 |
Connection fees | -561 | -744 |
Other deferred revenue** | -54 238 | -53 285 |
Other customer contract liabilities | -512 | -963 |
Total deferred revenue related to customer contracts | -65 620 | -67 571 |
Total customer contract net assets and liabilities | 52 274 | 33 082 |
in thousand EUR | ||
2024 | 2023 | |
Customer contract net assets - in the opening balance * | 88 653 | 59 918 |
Business related variations | 21 050 | 14 769 |
Changes in the scope of consolidation | 0 | 13 966 |
Customer contract net assets - in the closing balance | 109 703 | 88 653 |
in thousand EUR | ||
2024 | 2023 | |
Deferred revenue related to customer contracts - in the opening balance | 67 571 | 61 085 |
Business related variations | -1 951 | 3 249 |
Changes in the scope of consolidation | 3 237 | |
Deferred revenue related to customer contracts - in the closing balance | 65 620 | 67 571 |
in thousand EUR | ||
2024 | 2023 | |
Costs of obtaining a contract - in the opening balance | 11 969 | 11 596 |
Business related variations | -3 805 | 373 |
Costs of obtaining a contract - in the closing balance | 8 164 | 11 969 |
in thousand EUR | |||
31.12.2024 | 31.12.2023 | ||
Less than one year | Y01 | 106 150 | 95 570 |
Between 1 and 2 years | Y02 | 38 609 | 44 374 |
Between 2 and 3 years | Y03 | 162 | 233 |
Between 3 and 4 years | Y04 | 20 | 35 |
Between 4 and 5 years | Y05 | ||
More than 5 years | Y99 | ||
Total | 144 941 | 140 212 |
in thousand EUR | ||
2024 | 2023 | |
Lease liabilities – in the opening balance | 204 769 | 262 069 |
Increase with counterpart in right-of-use | 29 461 | 23 635 |
Changes in the scope of consolidation | 29 385 | |
Decrease in liabilities following rental payments | -57 003 | -56 520 |
Impact of changes in assessments | 2 846 | -53 800 |
Translation adjustment | 0 | |
Lease liabilities – in the closing balance | 180 073 | 204 769 |
O/w non-current lease liabilities |
150 351 |
155 164 |
O/w current lease liabilities |
29 723 |
49 605 |
31 December 2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
2030 and beyond |
|
Undiscounted lease liabilities |
193 601 |
41 953 |
32 549 |
26 137 |
18 809 |
11 011 |
63 142 |
31.12.2024 |
Gross value |
Accumulated depreciation |
Accumulated impairment |
Net book value |
Land and buildings |
340 238 |
-191 704 |
148 534 |
|
Networks and terminals |
2 884 |
-2 053 |
831 |
|
IT equipment |
0 |
0 |
0 |
|
Other right-of-use |
43 817 |
-20 792 |
23 025 |
|
Total right-of-use assets |
386 939 |
-214 549 |
172 390 |
31.12.2023 |
Gross value |
Accumulated depreciation |
Accumulated impairment |
Net book value |
Land and buildings |
346 321 |
-166 149 |
180 172 |
|
Networks and terminals |
7 008 |
-5 640 |
1 368 |
|
IT equipment |
3 |
0 |
||
Other right-of-use |
35 841 |
-16 551 |
19 721 |
|
Total right-of-use assets |
389 173 |
-188 340 |
200 811 |
2024 |
2023 |
|
Net book value of right-of-use assets -in the opening balance |
200 811 |
260 331 |
Increase (new right-of-use assets) |
29 989 |
24 418 |
Impact of changes in the scope of consolidation |
29 357 |
|
Depreciation |
-60 982 |
-58 780 |
Impact of changes in the assessments |
2 573 |
-54 515 |
Net book value of right-of-use assets -in the closing balance |
172 391 |
200 811 |
- |
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/modems & setup boxes |
3-4 years |