Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-11-17 (9 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75002), Paris
ADEVINTA PRODUCT & TECH FRANCE : revenue, balance sheet and financial ratios
ADEVINTA PRODUCT & TECH FRANCE is a French company
founded 9 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 36.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADEVINTA PRODUCT & TECH FRANCE (SIREN 823921192)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
35 951 155 €
25 518 775 €
14 250 556 €
11 570 941 €
8 858 729 €
7 184 238 €
2 466 586 €
1 721 774 €
N/C
Net income
959 864 €
1 044 913 €
453 636 €
411 309 €
282 844 €
273 423 €
177 067 €
49 915 €
-4 977 €
EBITDA
2 722 886 €
2 325 552 €
1 699 307 €
947 547 €
530 850 €
405 554 €
247 262 €
12 866 €
-4 977 €
Net margin
2.7%
4.1%
3.2%
3.6%
3.2%
3.8%
7.2%
2.9%
N/C
Revenue and income statement
In 2024, ADEVINTA PRODUCT & TECH FRANCE achieves revenue of 36.0 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +54.4%. Vs 2023, growth of +41% (25.5 M€ -> 36.0 M€). After deducting consumption (0 €), gross margin stands at 36.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.7 M€, representing 7.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 960 k€, i.e. 2.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
35 951 155 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
35 951 155 €
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
2 722 886 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 046 585 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
959 864 €
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
7.6%
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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
18.68%
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
0.646%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ADEVINTA PRODUCT & TECH FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.577
0.0
0.0
0.0
0.0
0.062
0.0
Financial autonomy
88.289
5.077
10.554
11.693
21.836
10.899
8.628
6.756
18.68
Repayment capacity
0.0
0.0
0.009
0.0
0.0
0.0
0.0
0.001
0.0
Cash flow / Revenue
None%
-0.47%
7.199%
3.811%
3.178%
3.536%
6.519%
2.991%
0.646%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Excellent
In 2024, the debt ratio of ADEVINTA PRODUCT & TECH F... (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
18.68%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Average+8 pts over 3 years
In 2024, the financial autonomy of ADEVINTA PRODUCT & TECH F... (18.7%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Excellent
In 2024, the repayment capacity of ADEVINTA PRODUCT & TECH F... (0.00) 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 134.63. 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 6.4x. Operating income very largely covers interest expenses: high safety margin.
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
134.633
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
6.364
Liquidity indicators evolution ADEVINTA PRODUCT & TECH FRANCE
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
853.759
105.254
107.931
113.216
128.074
112.181
125.827
113.26
134.633
Interest coverage
0.0
0.0
0.014
0.222
0.042
0.001
0.088
0.498
6.364
Sector positioning
Liquidity ratio
134.632024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average
In 2024, the liquidity ratio of ADEVINTA PRODUCT & TECH F... (134.63) 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
6.36x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Excellent+22 pts over 3 years
In 2024, the interest coverage of ADEVINTA PRODUCT & TECH F... (6.4x) 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. Average customer payment term: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. The company must finance 2 days of gap between collections and payments. Overall, WCR represents 39 days of revenue, i.e. 3.9 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
3 920 114 €
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
61 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
59 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
0 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
39 j
WCR and payment terms evolution ADEVINTA PRODUCT & TECH FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
166 082 €
970 059 €
2 334 877 €
1 868 572 €
1 740 038 €
2 617 542 €
4 685 247 €
3 920 114 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
300
103
77
40
25
54
182
61
Supplier payment term (days)
360
135
288
189
135
166
156
201
59
Positioning of ADEVINTA PRODUCT & TECH FRANCE in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of ADEVINTA PRODUCT & TECH FRANCE is estimated at
6 370 078 €
(range 3 148 951€ - 16 633 697€).
With an EBITDA of 2 722 886€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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
120 transactions
3148k€6370k€16633k€
6 370 078 €Range: 3 148 951€ - 16 633 697€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 722 886 €×2.2x
Estimation6 054 955 €
2 627 396€ - 16 656 356€
Revenue Multiple30%
35 951 155 €×0.27x
Estimation9 764 620 €
5 519 810€ - 23 881 067€
Net Income Multiple20%
959 864 €×2.2x
Estimation2 066 075 €
896 553€ - 5 705 997€
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 ADEVINTA PRODUCT & TECH FRANCE with other companies in the same sector:
Frequently asked questions about ADEVINTA PRODUCT & TECH FRANCE
What is the revenue of ADEVINTA PRODUCT & TECH FRANCE ?
The revenue of ADEVINTA PRODUCT & TECH FRANCE in 2024 is 36.0 M€.
Is ADEVINTA PRODUCT & TECH FRANCE profitable?
Yes, ADEVINTA PRODUCT & TECH FRANCE generated a net profit of 960 k€ in 2024.
Where is the headquarters of ADEVINTA PRODUCT & TECH FRANCE ?
The headquarters of ADEVINTA PRODUCT & TECH FRANCE is located in PARIS (75002), in the department Paris.
Where to find the tax return of ADEVINTA PRODUCT & TECH FRANCE ?
The tax return of ADEVINTA PRODUCT & TECH 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 ADEVINTA PRODUCT & TECH FRANCE operate?
ADEVINTA PRODUCT & TECH FRANCE 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