in thousand EUR |
||||
Orange |
||||
31.12.2025 |
Belgium |
Luxembourg |
Interco |
Belgium |
elimination |
Group |
|||
Retail service revenues |
1 525 290 |
52 166 |
1 577 456 |
|
Convergent service revenues |
634 293 |
634 293 |
||
Mobile only service revenues |
521 175 |
41 326 |
562 501 |
|
Fixed only service revenues |
319 817 |
10 747 |
330 564 |
|
IT & Integration service revenues |
50 005 |
93 |
50 098 |
|
Equipment sales |
200 904 |
13 543 |
214 447 |
|
Wholesale revenues |
149 914 |
12 737 |
-3 921 |
158 730 |
Other revenues |
25 154 |
-12 434 |
12 720 |
|
Total revenues |
1 901 262 |
78 446 |
-16 355 |
1 963 353 |
Direct costs |
-619 078 |
-32 840 |
16 346 |
-635 572 |
Labour costs |
-248 094 |
-9 586 |
-257 680 |
|
Indirect costs, of which |
-479 172 |
-19 455 |
-498 618 |
|
Operational taxes and fees |
-12 209 |
-1 670 |
-13 879 |
|
Depreciation of right-of-use of leased assets |
-53 625 |
-4 696 |
-58 321 |
|
Restructuring, integration & acquisition costs |
-18 751 |
-18 759 |
||
Depreciation, amortization of other intangible assets and property, plant and equipment |
-406 537 |
-11 891 |
-418 428 |
|
Impairment of goodwill |
||||
Impairment of fixed assets |
2 499 |
-581 |
1 918 |
|
Share of profits (losses) of associates |
128 |
128 |
||
Operating Profit (EBIT) |
132 257 |
4 085 |
136 342 |
|
Net financial income (expense) |
-96 684 |
-300 |
-96 984 |
|
Profit (loss) before taxation (PBT) |
35 573 |
3 785 |
39 358 |
|
Tax income / (expense) |
2 653 |
-703 |
1 950 |
|
Net profit (loss) of the period |
38 226 |
3 082 |
41 308 |
in thousand EUR |
||||
Interco |
Orange |
|||
31.12.2025 |
Belgium |
Luxembourg |
elimination |
Belgium Group |
EBITDAaL |
549 496 |
16 565 |
566 061 |
|
Share of profits (losses) of associates |
128 |
128 |
||
Impairment of goodwill |
||||
Impairment of fixed assets |
2 499 |
1 918 |
||
Depreciation, amortization of other intangible assets and property, plant and equipment |
-406 537 |
-11 891 |
-418 428 |
|
Restructuring, integration & acquisition costs |
-18 751 |
-18 759 |
||
Finance lease costs |
5 423 |
5 423 |
||
Operating profit (EBIT) |
132 257 |
4 085 |
136 342 |
|
Financial result |
-96 684 |
-300 |
-96 984 |
|
Profit (loss) before taxation (PBT) |
35 573 |
3 785 |
39 358 |
|
Tax income / (expense) |
2 653 |
-703 |
1 950 |
|
Net profit (loss) for the period |
38 226 |
3 082 |
41 308 |
in thousand EUR | ||||
Orange | ||||
31.12.2024 | Belgium | Luxembourg | Interco | Belgium |
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 | 0 | |||
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) for the period | 13 007 | 4 145 | 17 152 |
in thousand EUR | ||||
Interco | Orange | |||
31.12.2024 | Belgium | Luxembourg | elimination | Belgium 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 | ||||
Interco | Orange | |||
31.12.2025 | Belgium | Luxembourg | elimination | Belgium Group |
Goodwill | 700 315 | 50 864 | 751 179 | |
Other intangible assets | 783 993 | 29 339 | 813 332 | |
Property, plant and equipment | 1 798 862 | 13 491 | 1 812 353 | |
Rights-of-use of leased assets | 167 148 | 15 521 | 182 669 | |
Interests in associates and joint ventures | 7 157 | 7 157 | ||
Non-current assets included in the calculation of the net financial debt | 1 970 | 1 970 | ||
Other | 13 095 | 316 | 13 411 | |
Total non-current assets | 3 472 539 | 109 531 | 3 582 070 | |
Inventories | 37 203 | 1 110 | 38 313 | |
Trade receivables | 222 357 | 21 397 | 1 258 | 245 012 |
Prepaid expenses | 10 500 | 716 | 11 216 | |
Current assets included in the calculation of the net financial debt | 66 571 | 14 520 | 81 091 | |
Other | 145 352 | 1 561 | -1 127 | 145 786 |
Total current assets | 481 982 | 39 304 | 131 | 521 417 |
Total assets | 3 954 520 | 148 835 | 131 | 4 103 485 |
Total equity | 1 008 532 | 1 008 532 | ||
Non-current employee benefits | 1 889 | 1 889 | ||
Non-current fixed assets payable | 122 326 | 8 682 | 131 008 | |
Non-current financial liabilities included in the calculation of the net financial debt | 1 853 708 | 10 828 | 1 864 536 | |
Other | 134 887 | 5 232 | 140 119 | |
Total non-current liabilities | 2 112 810 | 24 742 | 2 137 552 | |
Current fixed assets payable | 62 492 | 4 663 | 67 155 | |
Trade payables | 317 767 | 16 654 | 1 258 | 335 679 |
Current employee benefits | 63 677 | 1 770 | 65 447 | |
Deferred income | 817 | 817 | ||
Current liabilities included in the calculation of the net financial debt | 230 313 | 4 692 | -3 | 235 002 |
Others | 249 397 | 5 030 | -1 124 | 253 303 |
Total current liabilities | 924 462 | 32 809 | 131 | 957 402 |
Total equities and liabilities | 3 037 272 | 57 551 | 1 008 663 | 4 103 485 |
in thousand EUR |
||||
Orange |
||||
31.12.2024 |
Belgium |
Luxembourg |
Interco |
Belgium |
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 |
Standard |
Alternative used |
|
IAS 1 |
Accretion expense on operating liabilities (employee benefits, |
|
environmental liabilities) |
Classification as financial expenses |
|
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 |
||
31.12.2025 |
31.12.2024 |
|
Belgium |
1 901 262 |
1 933 563 |
Retail service revenues |
1 525 290 |
1 551 263 |
Convergent service revenues |
634 293 |
611 113 |
Mobile only service revenues |
521 175 |
562 574 |
Fixed only service revenues |
319 817 |
326 824 |
IT & Integration service revenues |
50 005 |
50 752 |
Equipment sales |
200 904 |
183 306 |
Wholesale revenues |
149 914 |
155 058 |
Other revenues |
25 154 |
43 936 |
Luxembourg |
78 446 |
77 116 |
Retail service revenues |
52 166 |
49 511 |
Convergent service revenues |
||
Mobile only service revenues |
41 326 |
40 283 |
Fixed only service revenues |
10 747 |
9 129 |
IT & Integration service revenues |
93 |
99 |
Equipment sales |
13 543 |
14 335 |
Wholesale revenues |
12 737 |
13 270 |
Other revenues |
||
Inter-segment eliminations |
-16 355 |
-16 936 |
Total |
1 963 353 |
1 993 743 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Trade receivables -Gross value |
279 838 |
320 274 |
Allowance for doubtful debtors |
-34 826 |
-99 503 |
Total trade receivables |
245 012 |
220 771 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Not past due |
198 229 |
177 542 |
Less than 180 days |
36 855 |
28 883 |
Between 180 days and 360 days |
10 048 |
7 792 |
More than 360 days |
-120 |
6 554 |
Total trade receivables |
245 012 |
220 771 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Net trade receivables, depreciated according to their age |
46 783 |
43 229 |
Net trade receivables, depreciated according to other criteria |
0 |
0 |
Net trade receivables past due |
46 783 |
43 229 |
Net trade receivables not past due |
198 229 |
177 542 |
Net trade receivables |
245 012 |
220 771 |
o/w short-term trade receivables |
245 012 |
220 771 |
o/w long-term trade receivables |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Allowances on trade receivables -Opening balance |
-99 503 |
-147 771 |
Net addition with impact on income statement |
-5 649 |
-11 571 |
Losses on trade receivables |
70 326 |
59 839 |
Change in scope of consolidation |
||
Allowances on trade receivables -Closing balance |
-34 826 |
-99 503 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Advances and downpayments |
5 874 |
509 |
Security deposits paid |
1 668 |
2 383 |
Prepaid post-empl benefit costs |
4 391 |
|
Other |
5 444 |
5 204 |
Total other assets |
17 377 |
8 096 |
o/w other non-current assets |
6 059 |
2 383 |
o/w other current assets |
11 318 |
5 713 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Purchase of material |
-226 503 |
-233 975 |
Other direct costs |
-403 420 |
-414 825 |
Impairment loss on trade and other receivables, including contract assets |
-5 649 |
-11 571 |
Total direct costs |
-635 572 |
-660 371 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Prepaid supplies and services |
11 216 |
18 802 |
Prepaid spectrum fees |
||
Total Prepaid expenses |
11 216 |
18 802 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Gross inventories |
42 750 |
36 773 |
Depreciation |
-4 437 |
-2 011 |
Total Inventories |
38 313 |
34 762 |
Inventories -Cost recognized as an expense during the period |
-221 496 |
-229 186 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Trade payables |
335 679 |
286 070 |
Salaries and termination pay |
3 154 |
2 165 |
Performance and profit sharing bonus, pensions |
24 917 |
24 400 |
Social security contributions |
5 124 |
5 122 |
Holiday pay |
31 752 |
31 128 |
Other |
501 |
414 |
Current employee benefits |
65 447 |
63 228 |
Current restructuring provisions |
7 921 |
5 872 |
Other current liabilities |
8 557 |
10 970 |
Current tax payables |
15 996 |
17 859 |
Deferred income |
817 |
787 |
Key assumptions made: |
31/12/2025 |
31/12/2024 |
Demographic: |
||
• Retirement age |
Legal retirement age (OBE) |
Legal retirement age (OBE) |
65 – 67 years (VOO) |
65 – 67 years (VOO) |
|
• Mortality tables |
MR-5/FR-5 |
MR-5/FR-5 |
• Turnover tables |
None (OBE) |
None (OBE) |
Age dependent grids (VOO) |
Age dependent grids (VOO) |
|
Financial: |
||
• Discount rate |
4,30% (OBE) |
3,40% (OBE) |
3,10% - 4,00% (VOO) |
3,40% - 3,75% (VOO) |
|
• Inflation |
2,00% |
2,00% |
• Salary increase on top of inflation |
0,50% (OBE) |
0,50% (OBE) |
2,5% - 3,0% (VOO) |
2,5% - 3,0% (VOO) |
|
• Legal minimum rate of return |
3,25% |
2,75% |
in thousand EUR | ||||
Defined benefit | Fair value of | Effect of asset | Net defined | |
obligation | plan assets | ceiling | (asset) liability | |
Balance at 1 January 2025 | 175 630 | -177 117 | 4 641 | 3 154 |
Included in profit or loss | ||||
Current employer service cost | 8 984 | 8 984 | ||
Past Service cost (credit) | -1 165 | -1 165 | ||
Interest cost (income) | 5 852 | -6 058 | 164 | -42 |
Actuarial loss (gain) recognized in the P&L | ||||
Included in OCI | ||||
Effect of changes in financial assumptions | -20 148 | -20 148 | ||
Effect of changes in demographic assumptions | ||||
Effect of experience adjustments / Return on plan | ||||
| assets excluding interest income | -774 | 20 186 | 19 412 | |
Changes in asset ceiling/onerous liability | ||||
| (excluding interest income) | -4 805 | -4 805 | ||
Other | ||||
Contributions paid by the employer | -7 800 | -7 800 | ||
Contributions paid by the participants | 1 191 | -1 191 | 0 | |
Benefits paid, taxes, risk premiums and | ||||
| administrative costs | -5 609 | 5 514 | -95 | |
Balance at 31 December 2025 | 163 961 | -166 466 | 0 | -2 505 |
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 | 6 977 | 6 977 | ||
Effect of changes in demographic assumptions | ||||
Return on plan assets excluding interest income | ||||
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 | ||
Contributions paid by the participants | 1 146 | -1 146 | 0 | |
Benefits paid, taxes, risk premiums and | ||||
| administrative costs | -7 790 | 7 724 | -66 | |
Total | ||||
Balance at 31 December 2024 | 175 630 | -177 117 | 4 641 | 3 154 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Commercial expenses |
-53 540 |
-57 218 |
Other IT and network expenses |
-196 445 |
-201 034 |
Property expenses |
-25 785 |
-24 201 |
General expenses |
-139 141 |
-147 913 |
Other indirect income |
37 816 |
35 742 |
Other indirect costs |
-63 202 |
-75 896 |
Depreciation of right-of-use of leased assets |
-58 321 |
-61 239 |
Total indirect costs, net of indirect income |
-498 618 |
-531 759 |
of which operational taxes and fees |
-13 879 |
-32 845 |
in thousand |
||||||
EUR |
||||||
| 31.12.2025 |
31.12.2024 |
|||||
Accum |
Accumulat |
|||||
Acquisition |
ulated |
Net carrying |
Acquisiti |
ed |
Net carrying |
|
Value |
impair |
amount |
on |
impairment |
amount |
|
ment |
Value |
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 |
||||||
| 31.12.2025 |
31.12.2024 |
|||||
Accumulated |
Net |
Accumulated |
||||
Acquisition |
impairment |
carrying |
Acquisition |
impairment |
Net carrying |
|
Goodwill CGU allocation |
Value |
losses |
amount |
Value |
losses |
amount |
Belgium |
737 685 |
-37 370 |
700 315 |
737 685 |
-37 370 |
700,315 |
Luxembourg |
68 729 |
-17 865 |
50,864 |
68 729 |
-17 865 |
50,864 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Net book value of other intangible assets in the opening balance |
861 887 |
907 208 |
Acquisitions of other intangible assets |
73 526 |
78 588 |
Depreciation and amortization |
-121 489 |
-123 402 |
Impairment |
-544 |
-506 |
Reclassifications and other items |
-48 |
-1 |
Net book value of other intangible assets in the closing balance |
813 332 |
861 887 |
in thousand EUR |
||||
Accumulated |
||||
Gross |
depreciation and |
Accumulated |
Net book |
|
| 31.12.2025 |
value |
amortization |
impairment |
value |
Telecommunication licences |
696 393 |
-186 370 |
0 |
510 023 |
Brand |
20 072 |
-8 224 |
-4 172 |
7 676 |
Subscriber bases |
143 539 |
-39 777 |
0 |
103 762 |
Software |
926 478 |
-755 295 |
0 |
171 184 |
Other intangible assets |
141 354 |
-120 667 |
0 |
20 687 |
Total |
1 927 836 |
-1 110 333 |
-4 172 |
813 332 |
in thousand EUR |
||||
Accumulated |
||||
| Gross |
depreciation and |
Accumulated |
Net book |
|
| 31.12.2024 |
value |
amortization |
impairment |
value |
Telecommunication licences |
696 393 |
-148 650 |
0 |
547 743 |
Brand |
20 072 |
-5 044 |
-4 172 |
10 856 |
Subscriber bases |
143 539 |
-31 316 |
0 |
112 223 |
Software |
887 625 |
-724 015 |
0 |
163 610 |
Other intangible assets |
134 328 |
-106 873 |
0 |
27 455 |
Total |
1 881 956 |
-1 015 898 |
-4 172 |
861 887 |
Acquisition |
Net book |
Net book |
||||
cost |
value end |
value end |
Start |
|||
Type of Licence |
in |
2025 |
2024 |
Useful life |
Remaining |
depreciation |
thousand |
in thousand |
in thousand |
in months |
months |
period |
|
EUR |
EUR |
EUR |
||||
4G |
20 020 |
2 549 |
4 372 |
Ended Jun- |
17 |
Jun-16 |
2027 |
||||||
800 MHz |
120 000 |
47 863 |
53 920 |
238 |
95 |
Feb-14 |
IBPT autorisation 3 G |
2 158 |
0 |
0 |
4 |
0 |
Sept-22 |
IBPT autorisation 2 G |
4 193 |
0 |
0 |
4 |
0 |
Sept-22 |
IBPT autorisation 5 G 3600 Mhz |
55 308 |
44 869 |
48 000 |
212 |
172 |
Sept-22 |
IBPT autorisation 5 G 700 Mhz |
122 860 |
102 378 |
108 521 |
240 |
200 |
Sept-22 |
Spectrum RD 800 Mhz |
17 542 |
11 695 |
13 157 |
144 |
96 |
Jan-22 |
Spectrum RD 2600 Mhz |
5 897 |
1 608 |
2 680 |
78 |
18 |
Jan-22 |
Spectrum RD 700 Mhz |
23 398 |
19 497 |
20 666 |
240 |
200 |
Sept-22 |
Spectrum RD 3600 Mhz |
11 386 |
9 237 |
9 881 |
212 |
172 |
Sept-22 |
License 900/1800/2100 Mhz |
214 198 |
182 068 |
192 779 |
240 |
204 |
Jan-23 |
License 1400 Mhz |
89 135 |
77 974 |
82 431 |
240 |
210 |
Jul-23 |
OLU UMTS 2100 Mhz ( 4 G) |
1 735 |
0 |
0 |
192 |
88 |
May-17 |
OLU 5G 700 Mhz + 3600 Mhz |
13 504 |
9 498 |
10 506 |
180 |
116 |
Aug-20 |
BKM PPA - unused perpetual licences Voxx - Telepo |
1 058 |
787 |
830 |
300 |
235 |
Aug-19 |
Total |
702 392 |
510 023 |
547 744 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Net book value of property, plant and equipment in the opening balance |
1 803 870 |
1 787 469 |
Acquisitions of property, plant and equipment |
302 836 |
289 927 |
Depreciation and amortization |
-293 777 |
-288 096 |
Reclassifications and other items |
-150 |
14 847 |
Net book value of property, plant and equipment in the closing balance |
1 812 353 |
1 803 870 |
in thousand EUR |
|||
Accumulated |
|||
Gross |
depreciation and |
Net book |
|
31.12.2025 |
value |
amortization |
value |
Land and buildings |
187 648 |
-122 215 |
65 433 |
Networks and terminals |
4 483 344 |
-2 769 975 |
1 713 369 |
IT equipment |
209 351 |
-184 333 |
25 018 |
Other property, plant and equipment |
27 946 |
-19 413 |
8 533 |
Total |
4 908 289 |
-3 095 936 |
1 812 353 |
in thousand EUR |
|||
Accumulated |
|||
Gross |
depreciation and |
Net book |
|
31.12.2024 |
value |
amortization |
value |
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 |
||
31.12.2025 |
31.12.2024 |
|
Provisions for dismantling in the opening balance |
59 774 |
61 951 |
Discounting with impact on income statement |
2 154 |
2 016 |
Utilizations without impact on income statement |
-4 594 |
-5 602 |
Changes in provision with impact on assets |
1 931 |
1 409 |
Provisions for dismantling in the closing balance |
59 265 |
59 774 |
o/w non-current provisions |
55 149 |
54 209 |
o/w current provisions |
4 116 |
5 565 |
31.12.2025 |
31.12.2024 |
|
Number of network sites, Orange Communications Luxembourg S.A. incl. (in units) |
3 160 |
3 515 |
| Average dismantling cost per network site (in thousand EUR) |
11.36 till 2026 and |
11.08 till 2025 and 17.6 |
18.51 from 2027 |
from 2026 |
|
| Inflation rate |
2.6% for 2026, 2.0% |
4.3% for 2025, 2.0% |
from 2027 |
from 2026 |
|
Discount rate |
3.631 % |
3.244 % |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Current tax income / (expense) |
-3 837 |
3 352 |
Deferred tax income / (expense) arising to the origination and reversal of temporary differences |
5 786 |
9 515 |
Total tax income /expenses |
1 950 |
12 867 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Earnings before income tax |
39 358 |
4 285 |
Group income tax rate |
25 |
25 |
Theoretical income tax |
-9 840 |
-1 071 |
Effect of difference between local standard rate and Group rate (*) |
-42 |
8 |
Effect of permanent differences and other reconciling items (**) |
-1600 |
-2 117 |
Effect of tax (without base) affecting current tax (***) |
12977 |
15 439 |
Effect of tax (without base) affecting deferred tax |
455 |
608 |
Income tax |
1 950 |
12 867 |
Effective tax rate |
-5.0% |
-300.3% |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Net current tax payables -opening balance |
8 650 |
16 191 |
Cash tax payments |
-1 474 |
-4 189 |
Current income tax expense |
3 837 |
-3 352 |
Changes in consolidation scope, reclassification and translation adjustments |
-1 |
-1 |
Net current tax payables -closing balance |
11 011 |
8 650 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Net deferred taxes -opening balance |
-47 574 |
-58 723 |
Change in income statement |
5 786 |
9 515 |
Change in other comprehensive income |
-2 379 |
1 636 |
Changes in consolidation scope, reclassification and translation adjustments |
0 |
-2 |
Net deferred taxes -closing balance |
-44 167 |
-47 574 |
in thousand EUR |
||||||
| 31.12.2025 |
31.12.2024 |
|||||
Income |
Income |
|||||
Assets |
Liabilities |
statement |
Assets |
Liabilities |
statement |
|
Fixed assets |
8 076 |
90 216 |
3 998 |
0 |
86 138 |
1 537 |
Tax losses carryforward |
50 272 |
0 |
2 885 |
47 388 |
0 |
23 588 |
Other temporary differences |
68 742 |
81 041 |
-1 097 |
65 925 |
74 749 |
-16 749 |
Deferred taxes |
127 090 |
171 257 |
5 786 |
113 313 |
160 887 |
8 376 |
Unrecognized deferred taxes assets |
1 139 |
|||||
Netting |
-119 738 |
-119 738 |
-105 766 |
-105 766 |
0 |
|
Total |
7 352 |
51 519 |
5 786 |
7 547 |
55 121 |
9 515 |
in thousand EUR | ||
31.12.2025 | 31.12.2024 | |
Financial Costs | -96 986 | -114 563 |
Financial Income | 2 | 2 |
Total Net Financial Costs | -96 984 | -114 561 |
in thousand EUR | ||
31.12.2025 | 31.12.2024 | |
Cash and cash equivalents | ||
Cash equivalents | 0 | -19 |
Cash | -80 628 | -58 226 |
Total cash and cash equivalents | -80 628 | -58 245 |
Financial liabilities | ||
Intercompany short-term borrowing | 186 744 | 54 697 |
Third parties short-term borrowing | 18 282 | 21 411 |
Third parties loans long term | 22 689 | 40 997 |
Intercompany long-term borrowing | 1 668 041 | 1 846 004 |
Total borrowings | 1 895 757 | 1 963 110 |
Net debt (Financial liabilities-Cash and cash equivalents) | 1 815 130 | 1 904 866 |
in thousand EUR | ||||
Other changes with no impact on | ||||
| cash flows from financing activities | 31.12.2024 | Cash Flows | Reclassification **** | 31.12.2025 |
Intercompany short-term borrowing * | 54 697 | 12 047 | 120 000 | 186 744 |
Intercompany long-term borrowing ** | 1 846 005 | -57 963 | -120 000 | 1 668 042 |
Third party borrowing *** | 62 408 | -21 437 | 0 | 40 971 |
in thousand EUR | ||||||
Nominal | Nominal | |||||
| amount | amount | Interest | ||||
| end 2025 | end 2024 | rate | Maturity | 31.12.2025 | 31.12.2024 | |
Atlas Services Belgium RCF (revolving | ||||||
| credit facility) | 120 000 | 120 000 | EURIBOR 3M + 0.69 | 10.03.2026 | 0 | 120 000 |
Atlas Services Belgium CFA (credit facility | 1 671 | |||||
| agreement) | 1 671 190 | 190 | EURIBOR 6M + 1.90 | 23.05.2028 | 1 671 190 | 1 671 190 |
Atlas Services Belgium CFA (credit facility | ||||||
| agreement) | 60 402 | EURIBOR 6M + 1.90 | 02.08.2028 | 0 | 60 402 | |
Transactions costs on long-term loan | -5 588 | |||||
Long-term loans (ex-BKM) | 550 | 802 | 5.48% | 01.08.2036 | 499 | 726 |
Long-term loans ( ex-VOO) | 146 333 | 164 717 | 1.06% - 9.5% | 31.07.2026 - | 22 190 | 40 271 |
31.12.2029 | ||||||
Total long-term loans and borrowings | 1 690 730 | 1 887 001 | ||||
Atlas Services Belgium RCF (revolving | ||||||
| credit facility) | 120 000 | 120 000 | EURIBOR 3M + 0.69 | 10.03.2026 | 120 000 | 0 |
Cash-pool related credit facility with Orange | 150 000 | 60 000 | ESTER + 0.29 | on demand | 59 682 | 46 310 |
Uncommitted credit lines with various | ||||||
| banks | 20 900 | 20 900 | determined upon withdrawal | on demand | 0 | 0 |
Short-term loans MWINGZ | 2 000 | EURIBOR -0.25 | on demand | 2 000 | 2 150 | |
ST within 1 year related to LT | ||||||
Short-term loans (ex-BKM) | loan | 31.12.2026 | 51 | 76 | ||
ST within 1 year related to LT | ||||||
Short-term loans (ex-VOO) | loan | 31.12.2026 | 18 082 | 21 063 | ||
Transactions costs on short-term loan | 5 212 | 6 510 | ||||
Total short-term loans and borrowings | 205 027 | 76 109 |
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 | |
31.12.2025 | 31.12.2024 | |
Balance at 1 January -Cash flow hedge reserve | -12 272 | -6 658 |
Change in cash flow hedge reserve | 0 | 0 |
Gain/loss recognized in other comprehensive income | 5 772 | -7 486 |
of which gain/(loss) arising on changes in fair value of hedging instruments during the period | 8 686 | -17 700 |
of which (gain)/loss reclassified to profit or loss -hedged item has affected profit or loss | -2 914 | 10 214 |
Income tax related to gain/(loss) recognised in other comprehensive income | -1 443 | 1 872 |
of which income gain/(losses) recognised in other comprehensive income during the period | -2 172 | 4 426 |
of which income tax related to amounts reclassified to profit or loss | 729 | -2 554 |
Balance at 31 December -Cash flow hedge reserve | -7 943 | -12 272 |
in thousand EUR |
||||
Within |
Within |
More than |
||
Year ended December 2025 |
Amount |
1 year |
2-5 years |
5 years |
Financial assets |
||||
Non-current financial assets |
1 970 |
1 970 |
||
Non-current derivatives assets |
||||
Trade receivables |
245 012 |
245 012 |
||
Current financial assets |
1 998 |
1 998 |
||
Current derivatives assets |
463 |
463 |
||
Cash and cash equivalents |
80 628 |
80 628 |
||
Financial liabilities |
||||
Non-current financial liabilities |
1 805 206 |
67 748 |
1 787 195 |
263 |
Non-current derivatives liabilities |
11 089 |
11 089 |
||
Current financial liabilities |
205 014 |
205 014 |
||
Current derivatives liabilities |
463 |
463 |
||
Trade payables |
335 679 |
335 679 |
in thousand EUR |
||||
Within |
Within |
More than |
||
Year ended December 2024 |
Amount |
1 year |
2-5 years |
5 years |
Financial assets |
||||
Non-current financial assets |
1 678 |
1 678 |
||
Non-current derivatives assets |
0 |
|||
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 | ||||||
Level 1 | ||||||
Classification under | Book | Estimated | and | |||
31.12.2025 | IFRS 9 (*) | value | fair value | cash | Level 2 | Level 3 |
Trade receivables | AC | 245 012 | 245 012 | 245 012 | ||
Financial assets | 3 968 | 3 968 | 3 968 | |||
Equity securities | FVR | 1 970 | 1 970 | 1 970 | ||
Financial assets at amortized cost | AC | 1 998 | 1 998 | 1 998 | ||
Cash and cash equivalents | 80 628 | 80 628 | 80 628 | |||
Cash | AC | 80 628 | 80 628 | 80 628 | ||
Cash equivalents | ||||||
Trade payables | AC | 335 679 | 335 679 | 335 679 | ||
Financial debts | AC | 1 895 744 | 1 856 460 | 1 856 460 | ||
Derivatives (net amount) (**) | 11 089 | 10 848 | 10 848 |
in thousand EUR | ||||||
Classification under | Book | Estimated | Level 1 and | |||
31.12.2024 | IFRS 9 (*) | 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 |
Share capital |
Number of ordinary shares |
|
(in thousand EUR) |
(in units) |
|
As at 1 January 2025 |
148 149 |
67 412 205 |
As at 31 December 2025 |
148 149 |
67 412 205 |
in thousand EUR |
||||
31.12.2025 |
Less than one year |
From one to five years |
More than five years |
|
Handsets purchases |
89 313 |
89 313 |
0 |
0 |
Other goods and services purchases |
64 030 |
23 264 |
20 052 |
20 714 |
Investment commitments |
75 664 |
73 838 |
1 826 |
0 |
Operational activities commitments |
229 007 |
186 415 |
21 878 |
20 714 |
in thousand EUR |
||||
31.12.2025 |
Less than one year |
From one to five years |
More than five years |
|
Guarantees granted |
260 045 |
1 169 |
1 132 |
257 744 |
in thousand EUR |
|||||||
Consolidation |
Other |
||||||
31.12.2024 |
Additions |
Utilisations |
Reversal |
scope |
effect |
31.12.2025 |
|
Provisions for dismantling |
59 770 |
0 |
-4 594 |
0 |
0 |
4 089 |
59 265 |
Provisions for litigations |
4 333 |
247 |
-897 |
-2 356 |
0 |
876 |
2 203 |
Total provisions |
64 103 |
247 |
-5 491 |
-2 356 |
0 |
4 965 |
61 468 |
in thousand EUR |
|||||||
Consolidation |
Other |
||||||
31.12.2023 |
Additions |
Utilisations |
Reversal |
scope |
effect |
31.12.2024 |
|
Provisions for dismantling |
61,951 |
0 |
-5,602 |
0 |
0 |
3,425 |
59 774 |
Provisions for litigations |
3 051 |
2 211 |
-564 |
-465 |
0 |
100 |
4 333 |
Total provisions |
65 102 |
2 211 |
-6 166 |
-465 |
0 |
3 425 |
64 107 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
ASSETS |
||
Current receivables |
-36 010 |
-41 774 |
LIABILITIES |
||
Current interest-bearing loan |
183 589 |
49 130 |
Non-current interest-bearing loan |
1 671 190 |
1 851 592 |
Current trade payables |
1 634 |
1 449 |
INCOME AND CHARGES |
||
Sales |
35 699 |
35 235 |
Purchases |
-102 570 |
-91 494 |
Interests |
-80 352 |
-107 849 |
in thousand EUR |
||||
Sales to |
Purchases from |
Amounts owed by |
Amounts owed to |
|
| 31.12.2025 |
related parties |
related parties |
related parties |
related parties |
Orange Group* -Traffic and services |
24 506 |
-48 907 |
||
Orange S.A.-Cash pool |
-415 |
-36 327 |
62 014 |
|
Orange Group Affiliates -Traffic and services |
10 565 |
-22 494 |
-1 430 |
5 252 |
Atlas Services Belgium -Loan |
10 |
-79 958 |
28 |
1 785 829 |
Brand fees to Orange S.A. |
531 |
-21 146 |
||
Mwingz |
87 |
-10 002 |
1 |
2 005 |
Total |
35 699 |
-182 922 |
-36 010 |
1 856 413 |
in thousand EUR |
||||
Sales to |
Purchases from |
Amounts owed by |
Amounts owed to |
|
| 31.12.2024 |
related parties |
related parties |
related parties |
related parties |
Orange Group* -Traffic and services |
24 906 |
-39 619 |
0 |
0 |
Orange S.A.-Cash pool |
0 |
129 |
-40 287 |
48 391 |
Orange Group Affiliates -Traffic and services |
9 574 |
-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 |
0 |
0 |
Mwingz |
94 |
-9 841 |
1 |
2 175 |
Total |
35 235 |
-199 343 |
-41 774 |
1 902 171 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Short-term employees benefits |
4 892 |
3 905 |
Post-employment benefits |
507 |
503 |
Other long-term benefits |
1 474 |
997 |
Termination benefits |
0 |
0 |
Total |
6 873 |
5 405 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Total Remuneration |
345 |
318 |
in thousand EUR |
||
31.12.2025 |
31.12.2024 |
|
Customer contract net assets (1) |
120 384 |
109 703 |
Costs of obtaining a contract |
7 056 |
8 164 |
Costs to fulfill a contract |
23 |
27 |
Total customer contract net assets |
127 463 |
117 894 |
Prepaid telephone cards |
-8 984 |
-10 309 |
Connection fees |
-388 |
-561 |
Other deferred revenue (2) |
-60 570 |
-54 238 |
Other customer contract liabilities |
-560 |
-512 |
Total deferred revenue related to customer contracts |
-70 502 |
-65 620 |
Total customer contract net assets and liabilities |
56 961 |
52 274 |
in thousand EUR |
||
2025 |
2024 |
|
Customer contract net assets -in the opening balance (1) |
109 703 |
88 653 |
Business related variations |
10 681 |
21 050 |
Changes in the scope of consolidation |
0 |
0 |
Customer contract net assets -in the closing balance |
120 384 |
109 703 |
in thousand EUR |
||
2025 |
2024 |
|
Deferred revenue related to customer contracts -in the opening balance |
65 620 |
67 571 |
Business related variations |
4 882 |
-1 951 |
Changes in the scope of consolidation |
||
Deferred revenue related to customer contracts -in the closing balance |
70 502 |
65 620 |
in thousand EUR |
||
2025 |
2024 |
|
Costs of obtaining a contract -in the opening balance |
8 164 |
11 969 |
Business related variations |
-1 108 |
-3 805 |
Costs of obtaining a contract -in the closing balance |
7 056 |
8 164 |
in thousand EUR |
|||
Total |
Total |
||
2025.12 |
2024.12 |
||
Less than one year |
Y01 |
95 872 |
106 150 |
Between 1 and 2 years |
Y02 |
34 181 |
38 609 |
Between 2 and 3 years |
Y03 |
231 |
162 |
Between 3 and 4 years |
Y04 |
25 |
20 |
Between 4 and 5 years |
Y05 |
0 |
|
More than 5 years |
Y99 |
0 |
|
Total |
130 309 |
144 941 |
in thousand EUR |
||
2025 |
2024 |
|
Lease liabilities – in the opening balance |
180,073 |
204 769 |
Increase with counterpart in right-of-use |
37 820 |
29 461 |
Changes in the scope of consolidation |
||
Decrease in liabilities following rental payments |
-54 697 |
-57 003 |
Impact of changes in assessments |
12 730 |
2 836 |
Translation adjustment |
||
Lease liabilities – in the closing balance |
192 229 |
180 073 |
O/w non-current lease liabilities |
162 717 |
150 351 |
O/w current lease liabilities |
29 512 |
29 723 |
in thousand EUR |
|||||||
31 December |
2031 and |
||||||
| 2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
beyond |
|
Undiscounted lease liabilities |
190 393 |
40 813 |
32 437 |
26 713 |
18 431 |
14 365 |
57 634 |
in thousand EUR |
||||
Gross |
Accumulated |
Accumulated |
Net book |
|
31.12.2025 |
value |
depreciation |
impairment |
value |
Land and buildings |
367 737 |
-211 538 |
156 199 |
|
Networks and terminals |
3 273 |
-2 488 |
785 |
|
IT equipment |
0 |
0 |
0 |
|
Other right-of-use |
50 860 |
-25 175 |
25 685 |
|
Total right-of-use assets |
421 870 |
-239 201 |
182 669 |
in thousand EUR |
||||
Gross |
Accumulated |
Accumulated |
Net book |
|
31.12.2024 |
value |
depreciation |
impairment |
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 |
in thousand EUR |
||
2025 |
2024 |
|
Net book value of right-of-use assets -in the opening balance |
188 693 |
200 805 |
Increase (new right-of-use assets) |
39 568 |
29 989 |
Impact of changes in the scope of consolidation |
||
Depreciation |
-58 877 |
-60 982 |
Impact of changes in the assessments |
13 285 |
2 579 |
Net book value of right-of-use assets -in the closing balance |
182 669 |
172 391 |
- |
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 |