AG2L DEVELOPPEMENT : revenue, balance sheet and financial ratios
AG2L DEVELOPPEMENT is a French company
founded 13 years ago,
specialized in the sector Programmation informatique.
Based in LARMOR-PLAGE (56260),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AG2L DEVELOPPEMENT (SIREN 793031246)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 133 751 €
N/C
1 341 538 €
1 269 304 €
1 045 148 €
1 002 771 €
1 150 498 €
Net income
30 602 €
-347 861 €
131 685 €
45 233 €
88 227 €
36 315 €
107 793 €
107 450 €
EBITDA
N/C
-390 892 €
N/C
298 271 €
305 445 €
164 987 €
210 454 €
193 767 €
Net margin
N/C
-30.7%
N/C
3.4%
7.0%
3.5%
10.7%
9.3%
Revenue and income statement
In 2023, AG2L DEVELOPPEMENT generates positive net income of 31 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 107 k€ -> 31 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
30 602 €
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 266%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
265.784%
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
16.602%
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
114.964
80.63
79.439
51.362
44.823
22.537
463.196
265.784
Financial autonomy
28.288
36.409
37.869
44.54
40.255
47.716
10.935
16.602
Repayment capacity
1.289
1.227
1.64
0.767
0.695
None
-1.945
None
Cash flow / Revenue
19.911%
23.883%
18.577%
25.108%
25.406%
None%
-27.94%
None%
Sector positioning
Debt ratio
265.782023
2021
2022
2023
Q1: 0.0
Med: 4.03
Q3: 49.58
Average+17 pts over 3 years
In 2023, the debt ratio of AG2L DEVELOPPEMENT (265.78) 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
16.6%2023
2021
2022
2023
Q1: 3.98%
Med: 32.33%
Q3: 62.63%
Average-28 pts over 3 years
In 2023, the financial autonomy of AG2L DEVELOPPEMENT (16.6%) 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
-1.95 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.75 years
Excellent
In 2022, the repayment capacity of AG2L DEVELOPPEMENT (-1.95) 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 314.97. 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
314.969
Liquidity indicators evolution AG2L DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
344.317
352.577
310.664
329.687
238.982
241.179
293.591
314.969
Interest coverage
1.068
0.594
0.807
0.392
0.364
None
-1.067
None
Sector positioning
Liquidity ratio
314.972023
2021
2022
2023
Q1: 129.22
Med: 247.92
Q3: 487.46
Good+6 pts over 3 years
In 2023, the liquidity ratio of AG2L DEVELOPPEMENT (314.97) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-1.07x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.71x
Average
In 2022, the interest coverage of AG2L DEVELOPPEMENT (-1.1x) 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.
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 AG2L DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
115 855 €
128 846 €
87 176 €
15 206 €
-111 509 €
0 €
29 738 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
96
104
99
71
80
0
96
0
Supplier payment term (days)
42
50
43
49
44
0
56
0
Positioning of AG2L DEVELOPPEMENT in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of AG2L DEVELOPPEMENT is estimated at
65 869 €
(range 28 583€ - 181 916€).
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
28k€65k€181k€
65 869 €Range: 28 583€ - 181 916€
NAF 5 all-time
Valuation method used
Net Income Multiple
30 602 €
×
2.2x
=65 870 €
Range: 28 584€ - 181 916€
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 AG2L DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about AG2L DEVELOPPEMENT
What is the revenue of AG2L DEVELOPPEMENT ?
The revenue of AG2L DEVELOPPEMENT in 2022 is 1.1 M€.
Is AG2L DEVELOPPEMENT profitable?
Yes, AG2L DEVELOPPEMENT generated a net profit of 31 k€ in 2023.
Where is the headquarters of AG2L DEVELOPPEMENT ?
The headquarters of AG2L DEVELOPPEMENT is located in LARMOR-PLAGE (56260), in the department Morbihan.
Where to find the tax return of AG2L DEVELOPPEMENT ?
The tax return of AG2L 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 AG2L DEVELOPPEMENT operate?
AG2L 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