Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1980-01-01 (46 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: GUYANCOURT (78280), Yvelines
AKKODIS I&S SAS : revenue, balance sheet and financial ratios
AKKODIS I&S SAS is a French company
founded 46 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in GUYANCOURT (78280),
this company of category GE
shows in 2024 a revenue of 217.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AKKODIS I&S SAS (SIREN 318732880)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
217 444 004 €
199 098 268 €
185 839 731 €
182 389 041 €
167 411 884 €
199 700 190 €
183 771 495 €
151 619 749 €
117 193 569 €
Net income
3 492 709 €
1 906 941 €
-35 047 627 €
-9 244 185 €
-14 634 006 €
14 059 853 €
7 181 624 €
4 749 958 €
-1 276 922 €
EBITDA
-989 805 €
-5 408 078 €
-8 431 369 €
-5 091 707 €
-13 783 541 €
7 766 334 €
4 542 359 €
3 000 948 €
-717 922 €
Net margin
1.6%
1.0%
-18.9%
-5.1%
-8.7%
7.0%
3.9%
3.1%
-1.1%
Revenue and income statement
In 2024, AKKODIS I&S SAS achieves revenue of 217.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.0%. Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 217.4 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 -990 k€, representing -0.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.5 M€, i.e. 1.6% 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
217 444 004 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
217 444 004 €
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
-989 805 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 479 392 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 492 709 €
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
-0.5%
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 107%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 6%. 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
107.466%
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
6.302%
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
-0.979%
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
-5.54
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
75.103
87.45
69.544
37.281
44.572
80.067
350.541
172.328
107.466
Financial autonomy
29.594
30.217
31.224
36.659
30.161
23.556
3.975
5.682
6.302
Repayment capacity
6.989
5.41
3.552
2.401
-1.763
-4.912
-1.932
-3.052
-5.54
Cash flow / Revenue
3.978%
5.148%
5.376%
5.016%
-7.527%
-3.603%
-5.444%
-2.123%
-0.979%
Sector positioning
Debt ratio
107.472024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average
In 2024, the debt ratio of AKKODIS I&S SAS (107.47) 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
6.3%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average
In 2024, the financial autonomy of AKKODIS I&S SAS (6.3%) 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
-5.54 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent
In 2024, the repayment capacity of AKKODIS I&S SAS (-5.54) 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 102.83. 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
102.834
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
-435.714
Liquidity indicators evolution AKKODIS I&S SAS
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
132.969
157.937
147.957
150.221
131.413
133.88
108.729
97.185
102.834
Interest coverage
-110.2
29.718
21.176
9.441
-5.822
-12.37
-12.937
-38.691
-435.714
Sector positioning
Liquidity ratio
102.832024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Watch
In 2024, the liquidity ratio of AKKODIS I&S SAS (102.83) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-435.71x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Average
In 2024, the interest coverage of AKKODIS I&S SAS (-435.7x) 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: 153 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 304 days. Excellent situation: suppliers finance 151 days of the operating cycle (retail model). Overall, WCR represents 155 days of revenue, i.e. 93.4 M€ to permanently finance. Over 2016-2024, WCR increased by +191%, requiring additional financing.
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
93 403 072 €
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
153 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
304 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
155 j
WCR and payment terms evolution AKKODIS I&S SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
32 068 848 €
47 836 031 €
53 685 167 €
66 518 136 €
42 169 379 €
30 185 386 €
46 755 418 €
47 025 020 €
93 403 072 €
Inventory turnover (days)
5
4
3
3
3
3
0
0
0
Customer payment term (days)
120
108
88
93
38
53
112
101
153
Supplier payment term (days)
203
154
160
180
124
135
177
203
304
Positioning of AKKODIS I&S SAS 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 AKKODIS I&S SAS is estimated at
23 002 688 €
(range 12 123 724€ - 44 303 576€).
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
12123k€23002k€44303k€
23 002 688 €Range: 12 123 724€ - 44 303 576€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
217 444 004 €×0.16x
Estimation34 902 729 €
18 721 833€ - 63 755 225€
Net Income Multiple20%
3 492 709 €×1.5x
Estimation5 152 627 €
2 226 561€ - 15 126 103€
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 AKKODIS I&S SAS with other companies in the same sector:
The revenue of AKKODIS I&S SAS in 2024 is 217.4 M€.
Is AKKODIS I&S SAS profitable?
Yes, AKKODIS I&S SAS generated a net profit of 3.5 M€ in 2024.
Where is the headquarters of AKKODIS I&S SAS ?
The headquarters of AKKODIS I&S SAS is located in GUYANCOURT (78280), in the department Yvelines.
Where to find the tax return of AKKODIS I&S SAS ?
The tax return of AKKODIS I&S SAS 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 AKKODIS I&S SAS operate?
AKKODIS I&S SAS 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