Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1989-09-01 (36 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: CLERMONT-FERRAND (63100), Puy-de-Dome
APTEAN FRANCE : revenue, balance sheet and financial ratios
APTEAN FRANCE is a French company
founded 36 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in CLERMONT-FERRAND (63100),
this company of category PME
shows in 2024 a revenue of 193 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APTEAN FRANCE (SIREN 950564872)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
193 148 €
270 806 €
166 277 €
198 236 €
195 996 €
1 970 752 €
2 252 559 €
2 655 951 €
Net income
-1 089 138 €
-456 188 €
203 730 €
21 328 €
310 700 €
1 243 001 €
482 559 €
1 170 652 €
EBITDA
6 807 €
148 049 €
35 364 €
56 053 €
57 937 €
737 346 €
1 649 465 €
2 058 459 €
Net margin
-563.9%
-168.5%
122.5%
10.8%
158.5%
63.1%
21.4%
44.1%
Revenue and income statement
In 2024, APTEAN FRANCE achieves revenue of 193 k€. Revenue is declining over the period 2016-2024 (CAGR: -27.9%). Significant drop of -29% vs 2023. After deducting consumption (54 k€), gross margin stands at 139 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 3.5% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -95%, reducing margin by 51.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.1 M€ (-563.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
193 148 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
139 168 €
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
6 807 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 806 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 089 138 €
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
3.5%
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 1890%. 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 5%. 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
1889.705%
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
5.024%
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
-563.888%
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
-46.542
Solvency indicators evolution APTEAN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
193.707
38.185
10.36
25.514
39.787
11.678
1250.4
1889.705
Financial autonomy
23.423
38.142
62.31
78.478
58.514
72.992
7.285
5.024
Repayment capacity
3.308
0.953
1.15
3.254
13.48
4.551
-103.379
-46.542
Cash flow / Revenue
42.482%
42.87%
16.696%
158.524%
59.324%
64.625%
-168.456%
-563.888%
Sector positioning
Debt ratio
1889.72024
2021
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Watch+22 pts over 3 years
In 2024, the debt ratio of APTEAN FRANCE (1889.70) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.02%2024
2021
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average-50 pts over 3 years
In 2024, the financial autonomy of APTEAN FRANCE (5.0%) 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
-46.54 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of APTEAN FRANCE (-46.54) 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 64132.09. 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 40759.6x. 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
64132.094
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
40759.63
Liquidity indicators evolution APTEAN FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
686.21
517.525
358.943
6658.651
613.634
627.859
1983.339
64132.094
Interest coverage
4.792
34.481
0.643
3.16
71.771
53.099
1212.124
40759.63
Sector positioning
Liquidity ratio
64132.092024
2021
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Excellent
In 2024, the liquidity ratio of APTEAN FRANCE (64132.09) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
40759.63x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Excellent+23 pts over 3 years
In 2024, the interest coverage of APTEAN FRANCE (40759.6x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 27547 days of revenue, i.e. 14.8 M€ to permanently finance. Over 2016-2024, WCR increased by +130%, 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
14 779 492 €
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
42 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
37 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
27547 j
WCR and payment terms evolution APTEAN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
6 421 452 €
4 034 851 €
4 375 661 €
4 998 106 €
6 668 574 €
5 588 537 €
12 328 386 €
14 779 492 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
152
167
0
296
242
494
488
42
Supplier payment term (days)
1641
2057
330
88
2326
2145
29
37
Positioning of APTEAN FRANCE 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 APTEAN FRANCE is estimated at
15 781 €
(range 7 805€ - 39 598€).
With an EBITDA of 6 807€, the sector multiple of 1.0x is applied.
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
7k€15k€39k€
15 781 €Range: 7 805€ - 39 598€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 807 €×1.0x
Estimation6 648 €
2 511€ - 29 379€
Revenue Multiple30%
193 148 €×0.16x
Estimation31 003 €
16 630€ - 56 632€
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 APTEAN FRANCE with other companies in the same sector:
The headquarters of APTEAN FRANCE is located in CLERMONT-FERRAND (63100), in the department Puy-de-Dome.
Where to find the tax return of APTEAN FRANCE ?
The tax return of APTEAN 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 APTEAN FRANCE operate?
APTEAN FRANCE 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