BE YS CLOUD FRANCE : revenue, balance sheet and financial ratios
BE YS CLOUD FRANCE is a French company
founded 8 years ago,
specialized in the sector Autres activités informatiques.
Based in CLERMONT-FERRAND (63100),
this company of category PME
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BE YS CLOUD FRANCE (SIREN 838375780)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
5 075 117 €
3 782 117 €
3 337 743 €
3 587 079 €
875 000 €
N/C
N/C
Net income
774 238 €
29 566 €
-37 230 €
-117 442 €
-2 575 €
-6 945 €
-4 995 €
EBITDA
1 451 228 €
303 317 €
244 548 €
146 622 €
-3 975 €
-6 946 €
-4 995 €
Net margin
15.3%
0.8%
-1.1%
-3.3%
-0.3%
N/C
N/C
Revenue and income statement
In 2024, BE YS CLOUD FRANCE achieves revenue of 5.1 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +55.2%. Vs 2023, growth of +34% (3.8 M€ -> 5.1 M€). After deducting consumption (0 €), gross margin stands at 5.1 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 1.5 M€, representing 28.6% of revenue. Positive scissor effect: EBITDA margin improves by +20.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 774 k€, i.e. 15.3% 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
5 075 117 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 075 117 €
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
1 451 228 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 062 333 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
774 238 €
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
28.3%
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
49.493%
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
30.918%
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
22.143%
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
0.498
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
48.511
-125.155
-54.407
-84.994
5.474
90.33
49.493
Financial autonomy
48.531
-84.79
-0.631
-6.336
13.986
14.756
30.918
Repayment capacity
-0.552
-0.35
-0.612
0.811
0.094
1.305
0.498
Cash flow / Revenue
None%
None%
-0.459%
3.562%
5.883%
6.751%
22.143%
Sector positioning
Debt ratio
49.492024
2022
2023
2024
Q1: 0.0
Med: 4.71
Q3: 49.68
Average+25 pts over 3 years
In 2024, the debt ratio of BE YS CLOUD FRANCE (49.49) 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
30.92%2024
2022
2023
2024
Q1: 6.24%
Med: 30.62%
Q3: 61.59%
Good+16 pts over 3 years
In 2024, the financial autonomy of BE YS CLOUD FRANCE (30.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.5 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Average+13 pts over 3 years
In 2024, the repayment capacity of BE YS CLOUD FRANCE (0.50) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 79.34. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
79.336
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
1.831
Liquidity indicators evolution BE YS CLOUD FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
358.09
127.111
78.459
52.013
63.298
58.472
79.336
Interest coverage
0.0
0.0
-0.73
1.172
7.118
8.834
1.831
Sector positioning
Liquidity ratio
79.342024
2022
2023
2024
Q1: 129.1
Med: 236.62
Q3: 420.94
Watch
In 2024, the liquidity ratio of BE YS CLOUD FRANCE (79.34) 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
1.83x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.95x
Excellent
In 2024, the interest coverage of BE YS CLOUD FRANCE (1.8x) 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: 163 days. Excellent situation: suppliers finance 121 days of the operating cycle (retail model). Overall, WCR represents 67 days of revenue, i.e. 951 k€ 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
950 874 €
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
163 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
67 j
WCR and payment terms evolution BE YS CLOUD FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
359 074 €
-133 045 €
653 397 €
503 135 €
950 874 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
160
27
70
50
42
Supplier payment term (days)
179
88
557
169
215
172
163
Positioning of BE YS CLOUD FRANCE in its sector
Comparison with sector Autres activités informatiques
Valuation estimate
Based on 362 transactions of similar company sales
(all years),
the value of BE YS CLOUD FRANCE is estimated at
1 584 162 €
(range 567 509€ - 4 902 787€).
With an EBITDA of 1 451 228€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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
362 transactions
567k€1584k€4902k€
1 584 162 €Range: 567 509€ - 4 902 787€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 451 228 €×1.4x
Estimation2 049 644 €
611 215€ - 7 113 568€
Revenue Multiple30%
5 075 117 €×0.20x
Estimation1 018 864 €
500 676€ - 2 167 840€
Net Income Multiple20%
774 238 €×1.6x
Estimation1 268 407 €
558 493€ - 3 478 256€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 362 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 (Autres activités informatiques)
Compare BE YS CLOUD FRANCE with other companies in the same sector:
Frequently asked questions about BE YS CLOUD FRANCE
What is the revenue of BE YS CLOUD FRANCE ?
The revenue of BE YS CLOUD FRANCE in 2024 is 5.1 M€.
Is BE YS CLOUD FRANCE profitable?
Yes, BE YS CLOUD FRANCE generated a net profit of 774 k€ in 2024.
Where is the headquarters of BE YS CLOUD FRANCE ?
The headquarters of BE YS CLOUD FRANCE is located in CLERMONT-FERRAND (63100), in the department Puy-de-Dome.
Where to find the tax return of BE YS CLOUD FRANCE ?
The tax return of BE YS CLOUD 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 BE YS CLOUD FRANCE operate?
BE YS CLOUD FRANCE operates in the sector Autres activités informatiques (NAF code 62.09Z). 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