ACTIVSOFT DEVELOPPEMENT : revenue, balance sheet and financial ratios
ACTIVSOFT DEVELOPPEMENT is a French company
founded 28 years ago,
specialized in the sector Programmation informatique.
Based in ANTONY (92160),
this company of category PME
shows in 2021 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTIVSOFT DEVELOPPEMENT (SIREN 414507756)
Indicator
2023
2022
2021
2019
2018
2017
2016
2015
Revenue
N/C
N/C
1 554 430 €
1 185 286 €
1 208 842 €
1 223 272 €
1 401 916 €
1 172 568 €
Net income
80 228 €
71 575 €
142 296 €
43 255 €
67 769 €
57 120 €
72 269 €
81 743 €
EBITDA
N/C
N/C
176 902 €
72 782 €
43 858 €
73 002 €
86 135 €
85 436 €
Net margin
N/C
N/C
9.2%
3.6%
5.6%
4.7%
5.2%
7.0%
Revenue and income statement
In 2023, ACTIVSOFT DEVELOPPEMENT generates positive net income of 80 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 82 k€ -> 80 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 228 €
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.267%
Financial autonomy (2023)
?
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
64.134%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2021
2022
2023
Debt ratio
64.216
58.539
72.655
52.111
72.653
45.659
31.463
30.267
Financial autonomy
50.359
53.634
50.559
54.892
48.671
54.528
62.385
64.134
Repayment capacity
4.29
4.765
6.948
7.651
8.062
3.005
None
None
Cash flow / Revenue
11.346%
8.159%
8.191%
5.64%
7.712%
11.185%
None%
None%
Sector positioning
Debt ratio
30.272023
2021
2022
2023
Q1: 0.0
Med: 4.03
Q3: 49.58
Average
In 2023, the debt ratio of ACTIVSOFT DEVELOPPEMENT (30.27) 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
64.13%2023
2021
2022
2023
Q1: 3.98%
Med: 32.33%
Q3: 62.63%
Excellent+5 pts over 3 years
In 2023, the financial autonomy of ACTIVSOFT DEVELOPPEMENT (64.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
3.0 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Average
In 2021, the repayment capacity of ACTIVSOFT DEVELOPPEMENT (3.00) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 237.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
312.408
303.538
374.652
277.36
305.73
220.337
210.578
237.439
Interest coverage
17.438
17.343
17.061
39.423
38.933
5.864
None
None
Sector positioning
Liquidity ratio
237.442023
2021
2022
2023
Q1: 129.22
Med: 247.92
Q3: 487.46
Average
In 2023, the liquidity ratio of ACTIVSOFT DEVELOPPEMENT (237.44) 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
5.86x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.3x
Excellent
In 2021, the interest coverage of ACTIVSOFT DEVELOPPEMENT (5.9x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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
0 j
WCR and payment terms evolution ACTIVSOFT DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
Operating WCR
328 167 €
385 303 €
343 739 €
378 355 €
539 945 €
416 789 €
0 €
0 €
Inventory turnover (days)
11
3
7
6
30
3
0
0
Customer payment term (days)
120
117
116
141
165
135
0
0
Supplier payment term (days)
21
20
23
40
49
39
0
0
Positioning of ACTIVSOFT DEVELOPPEMENT in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of ACTIVSOFT DEVELOPPEMENT is estimated at
172 688 €
(range 74 936€ - 476 922€).
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 value2023
120 transactions
74k€172k€476k€
172 688 €Range: 74 936€ - 476 922€
NAF 5 all-time
Valuation method used
Net Income Multiple
80 228 €
×
2.2x
=172 688 €
Range: 74 936€ - 476 922€
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 120 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 (Programmation informatique)
Compare ACTIVSOFT DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about ACTIVSOFT DEVELOPPEMENT
What is the revenue of ACTIVSOFT DEVELOPPEMENT ?
The revenue of ACTIVSOFT DEVELOPPEMENT in 2021 is 1.6 M€.
Is ACTIVSOFT DEVELOPPEMENT profitable?
Yes, ACTIVSOFT DEVELOPPEMENT generated a net profit of 80 k€ in 2023.
Where is the headquarters of ACTIVSOFT DEVELOPPEMENT ?
The headquarters of ACTIVSOFT DEVELOPPEMENT is located in ANTONY (92160), in the department Hauts-de-Seine.
Where to find the tax return of ACTIVSOFT DEVELOPPEMENT ?
The tax return of ACTIVSOFT DEVELOPPEMENT 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 ACTIVSOFT DEVELOPPEMENT operate?
ACTIVSOFT DEVELOPPEMENT operates in the sector Programmation informatique (NAF code 62.01Z). 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