Mitarbeiter: 21 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2009-12-14 (16 Jahre)Status: AktivBranche: Conseil en systèmes et logiciels informatiquesStandort: LYON (69009), Rhone
WITEKIO FRANCE : revenue, balance sheet and financial ratios
WITEKIO FRANCE is a French company
founded 16 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in LYON (69009),
this company of category ETI
shows in 2024 a revenue of 9.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - WITEKIO FRANCE (SIREN 518864012)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
9 907 304 €
5 808 148 €
10 217 628 €
9 311 167 €
7 403 821 €
5 843 656 €
5 649 508 €
4 363 538 €
3 609 330 €
Nettoergebnis
926 902 €
515 278 €
1 461 462 €
1 955 197 €
749 848 €
390 736 €
194 059 €
303 561 €
803 816 €
EBITDA
964 412 €
527 909 €
1 480 762 €
1 995 322 €
942 222 €
472 981 €
269 948 €
397 203 €
40 711 €
Nettomarge
9.4%
8.9%
14.3%
21.0%
10.1%
6.7%
3.4%
7.0%
22.3%
Umsatz und Gewinn- und Verlustrechnung
In 2024, WITEKIO FRANCE achieves revenue of 9.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.5%. Vs 2023, growth of +71% (5.8 M€ -> 9.9 M€). After deducting consumption (145 k€), gross margin stands at 9.8 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 964 k€, representing 9.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 927 k€, i.e. 9.4% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
9 907 304 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
9 762 574 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
964 412 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
867 980 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
45.211%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
5.059
3.836
23.513
34.108
21.923
18.46
50.783
109.032
45.211
Finanzielle Autonomie
54.377
50.205
39.348
35.863
36.452
48.086
39.575
30.829
39.655
Rückzahlungsfähigkeit
2.377
0.21
1.71
1.63
0.692
0.341
1.072
4.671
1.288
Cashflow / Umsatz
1.3%
8.078%
4.599%
7.523%
10.367%
19.915%
13.811%
8.786%
8.871%
Positionnement sectoriel
Debt ratio
45.212024
2022
2023
2024
Q1: 0.0
Méd: 3.93
Q3: 32.58
Average
In 2024, the debt ratio of WITEKIO FRANCE (45.21) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
39.66%2024
2022
2023
2024
Q1: 7.97%
Méd: 34.38%
Q3: 62.44%
Good
In 2024, the financial autonomy of WITEKIO FRANCE (39.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.29 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.5 years
Average
In 2024, the repayment capacity of WITEKIO FRANCE (1.29) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 215.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 7.6x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
215.784
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen WITEKIO FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
227.089
200.162
174.383
185.935
173.734
216.309
265.055
269.62
215.784
Zinsdeckung
14.549
0.157
2.588
0.674
0.259
0.222
0.004
0.0
7.627
Positionnement sectoriel
Liquidity ratio
215.782024
2022
2023
2024
Q1: 141.9
Méd: 230.48
Q3: 460.89
Average-8 pts über 3 Jahre
In 2024, the liquidity ratio of WITEKIO FRANCE (215.78) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
7.63x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 1.04x
Excellent+25 pts über 3 Jahre
In 2024, the interest coverage of WITEKIO FRANCE (7.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Overall, WCR represents 157 days of revenue, i.e. 4.3 M€ to permanently finance. Over 2016-2024, WCR increased by +32%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
83 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
157 j
Entwicklung des Working Capital und der Zahlungsfristen WITEKIO FRANCE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
3 265 505 €
2 857 288 €
3 351 232 €
4 304 379 €
4 986 918 €
5 226 544 €
5 040 049 €
4 804 384 €
4 310 866 €
Lagerumschlag (Tage)
4
10
0
0
0
0
0
0
0
Crédit clients (jours)
229
101
73
99
89
61
95
90
60
Crédit fournisseurs (jours)
162
171
185
261
327
219
90
124
83
Positionnement de WITEKIO FRANCE dans son secteur
Vergleich mit der Branche Conseil en systèmes et logiciels informatiques
Bewertungsschätzung
Based on 215 transactions of similar company sales
(all years),
the value of WITEKIO FRANCE is estimated at
1 221 506 €
(range 551 960€ - 3 755 523€).
With an EBITDA of 964 412€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.16x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
215 transactions
551k€1221k€3755k€
1 221 506 €Range: 551 960€ - 3 755 523€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
964 412 €×1.0x
Estimation941 892 €
355 756€ - 4 162 459€
Revenue Multiple30%
9 907 304 €×0.16x
Estimation1 590 257 €
853 014€ - 2 904 851€
Net Income Multiple20%
926 902 €×1.5x
Estimation1 367 414 €
590 889€ - 4 014 195€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Conseil en systèmes et logiciels informatiques)
Compare WITEKIO FRANCE with other companies in the same sector:
Yes, WITEKIO FRANCE generated a net profit of 927 k€ in 2024.
Where is the headquarters of WITEKIO FRANCE ?
The headquarters of WITEKIO FRANCE is located in LYON (69009), in the department Rhone.
Where to find the tax return of WITEKIO FRANCE ?
The tax return of WITEKIO FRANCE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does WITEKIO FRANCE operate?
WITEKIO FRANCE operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen