Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1987-09-01 (38 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: ANNECY (74940), Haute-Savoie
ACCESS DIFFUSION : revenue, balance sheet and financial ratios
ACCESS DIFFUSION is a French company
founded 38 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in ANNECY (74940),
this company of category GE
shows in 2024 a revenue of 14.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACCESS DIFFUSION (SIREN 342157898)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 633 944 €
17 351 072 €
16 793 351 €
15 095 181 €
11 117 453 €
11 819 274 €
11 488 350 €
10 482 799 €
10 164 071 €
Net income
-145 566 €
497 474 €
809 780 €
729 307 €
401 764 €
409 840 €
405 870 €
273 675 €
215 566 €
EBITDA
-141 139 €
657 519 €
999 470 €
923 502 €
491 181 €
508 826 €
523 367 €
351 882 €
259 689 €
Net margin
-1.0%
2.9%
4.8%
4.8%
3.6%
3.5%
3.5%
2.6%
2.1%
Revenue and income statement
In 2024, ACCESS DIFFUSION achieves revenue of 14.6 M€. Revenue is growing positively over 9 years (CAGR: +4.7%). Significant drop of -16% vs 2023. After deducting consumption (8.0 M€), gross margin stands at 6.7 M€, i.e. a rate of 45%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -141 k€, representing -1.0% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -121%, reducing margin by 4.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -146 k€ (-1.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 633 944 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 650 853 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-141 139 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-196 823 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-145 566 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.0%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.362%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
16.864%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-0.428%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-0.049
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.937
7.58
7.895
12.147
11.931
10.689
1.026
8.624
0.362
Financial autonomy
41.847
36.231
38.349
43.558
42.347
35.753
45.418
37.499
16.864
Repayment capacity
0.557
0.611
0.499
0.957
1.061
0.573
0.047
0.365
-0.049
Cash flow / Revenue
1.746%
2.456%
3.28%
2.892%
2.966%
4.307%
4.498%
3.386%
-0.428%
Sector positioning
Debt ratio
0.362024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Good
In 2024, the debt ratio of ACCESS DIFFUSION (0.36) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
16.86%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average-28 pts over 3 years
In 2024, the financial autonomy of ACCESS DIFFUSION (16.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent-26 pts over 3 years
In 2024, the repayment capacity of ACCESS DIFFUSION (-0.05) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
152.975
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-9.423
Liquidity indicators evolution ACCESS DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
222.557
241.235
232.041
250.431
253.477
255.844
256.194
222.769
152.975
Interest coverage
3.866
3.182
2.422
2.626
2.613
1.663
2.068
3.493
-9.423
Sector positioning
Liquidity ratio
152.972024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average-25 pts over 3 years
In 2024, the liquidity ratio of ACCESS DIFFUSION (152.97) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-9.42x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Average-50 pts over 3 years
In 2024, the interest coverage of ACCESS DIFFUSION (-9.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 77 days of revenue, i.e. 3.1 M€ to permanently finance.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
3 130 786 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
63 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
71 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
18 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
77 j
WCR and payment terms evolution ACCESS DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 447 246 €
3 569 498 €
4 191 065 €
4 296 897 €
4 728 809 €
6 393 564 €
5 297 295 €
4 533 835 €
3 130 786 €
Inventory turnover (days)
12
21
7
10
15
16
31
5
18
Customer payment term (days)
67
80
73
65
70
70
53
53
63
Supplier payment term (days)
68
67
79
66
82
86
53
57
71
Positioning of ACCESS DIFFUSION in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of ACCESS DIFFUSION is estimated at
2 348 947 €
(range 1 259 976€ - 4 290 715€).
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
1259k€2348k€4290k€
2 348 947 €Range: 1 259 976€ - 4 290 715€
NAF 5 all-time
Valuation method used
Revenue Multiple
14 633 944 €
×
0.16x
=2 348 948 €
Range: 1 259 976€ - 4 290 716€
Only this financial indicator is available for this company.
Valuation evolution
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 ACCESS DIFFUSION with other companies in the same sector:
The revenue of ACCESS DIFFUSION in 2024 is 14.6 M€.
Is ACCESS DIFFUSION profitable?
ACCESS DIFFUSION recorded a net loss in 2024.
Where is the headquarters of ACCESS DIFFUSION ?
The headquarters of ACCESS DIFFUSION is located in ANNECY (74940), in the department Haute-Savoie.
Where to find the tax return of ACCESS DIFFUSION ?
The tax return of ACCESS DIFFUSION 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 ACCESS DIFFUSION operate?
ACCESS DIFFUSION 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
Rotate your phone to landscape mode to view the chart