Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-03-01 (14 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
APPIAN FRANCE SARL : revenue, balance sheet and financial ratios
APPIAN FRANCE SARL is a French company
founded 14 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category PME
shows in 2024 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APPIAN FRANCE SARL (SIREN 751244823)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 387 329 €
5 791 802 €
4 444 384 €
3 313 207 €
3 695 646 €
5 649 988 €
5 631 725 €
3 827 975 €
2 248 077 €
Net income
71 890 €
136 329 €
140 645 €
141 153 €
243 599 €
-22 660 €
572 056 €
-403 847 €
94 345 €
EBITDA
119 810 €
202 792 €
33 898 €
46 458 €
364 911 €
7 424 €
340 583 €
236 529 €
133 277 €
Net margin
1.3%
2.4%
3.2%
4.3%
6.6%
-0.4%
10.2%
-10.5%
4.2%
Revenue and income statement
In 2024, APPIAN FRANCE SARL achieves revenue of 5.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.5%. Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 5.4 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 120 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 72 k€, i.e. 1.3% 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
5 387 329 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 387 329 €
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
119 810 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
203 307 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
71 890 €
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
2.2%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.1% 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
52.882%
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
25.923%
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
1.075%
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
10.519
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
1668.857
-6088.997
2898.576
38.943
39.385
43.089
45.41
41.18
52.882
Financial autonomy
5.174
-1.478
3.151
21.059
31.726
28.488
28.889
27.963
25.923
Repayment capacity
48.165
931.035
73.629
-0.543
1.006
95.059
-18.665
5.49
10.519
Cash flow / Revenue
4.197%
0.225%
3.079%
-5.3%
7.01%
0.11%
-0.516%
1.398%
1.075%
Sector positioning
Debt ratio
52.882024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Average+7 pts over 3 years
In 2024, the debt ratio of APPIAN FRANCE SARL (52.88) 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
25.92%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Average
In 2024, the financial autonomy of APPIAN FRANCE SARL (25.9%) 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
10.52 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Watch+51 pts over 3 years
In 2024, the repayment capacity of APPIAN FRANCE SARL (10.52) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 373.82. 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 124.0x. 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
373.817
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
123.964
Liquidity indicators evolution APPIAN FRANCE SARL
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
1164.412
1432.013
2086.233
304.58
675.251
405.873
421.23
370.961
373.817
Interest coverage
59.469
118.899
55.507
2743.669
2.492
84.621
183.784
22.547
123.964
Sector positioning
Liquidity ratio
373.822024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good-6 pts over 3 years
In 2024, the liquidity ratio of APPIAN FRANCE SARL (373.82) 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
123.96x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.19x
Excellent
In 2024, the interest coverage of APPIAN FRANCE SARL (124.0x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 167 days of revenue, i.e. 2.5 M€ to permanently finance. Notable WCR improvement over the period (-49%), freeing up cash.
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
2 496 219 €
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
3 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
21 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
167 j
WCR and payment terms evolution APPIAN FRANCE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 905 416 €
7 864 996 €
12 933 031 €
756 251 €
1 378 254 €
1 321 605 €
1 834 775 €
2 129 298 €
2 496 219 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
3
3
2
3
Supplier payment term (days)
67
17
28
17
27
46
31
50
21
Positioning of APPIAN FRANCE SARL in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of APPIAN FRANCE SARL is estimated at
477 781 €
(range 203 247€ - 1 130 924€).
With an EBITDA of 119 810€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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
103 transactions
203k€477k€1130k€
477 781 €Range: 203 247€ - 1 130 924€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
119 810 €×1.0x
Estimation116 287 €
38 135€ - 375 776€
Revenue Multiple30%
5 387 329 €×0.25x
Estimation1 340 540 €
592 192€ - 2 950 296€
Net Income Multiple20%
71 890 €×1.2x
Estimation87 380 €
32 609€ - 289 736€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare APPIAN FRANCE SARL with other companies in the same sector:
Frequently asked questions about APPIAN FRANCE SARL
What is the revenue of APPIAN FRANCE SARL ?
The revenue of APPIAN FRANCE SARL in 2024 is 5.4 M€.
Is APPIAN FRANCE SARL profitable?
Yes, APPIAN FRANCE SARL generated a net profit of 72 k€ in 2024.
Where is the headquarters of APPIAN FRANCE SARL ?
The headquarters of APPIAN FRANCE SARL is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of APPIAN FRANCE SARL ?
The tax return of APPIAN FRANCE SARL 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 APPIAN FRANCE SARL operate?
APPIAN FRANCE SARL operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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