BUGBUSTERS WE DEPLOY IT : revenue, balance sheet and financial ratios

BUGBUSTERS WE DEPLOY IT is a French company founded 20 years ago, specialized in the sector Gestion d'installations informatiques. Based in TOULOUSE (31100), this company of category PME shows in 2023 a revenue of 16.4 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - BUGBUSTERS WE DEPLOY IT (SIREN 482451457)
Indicator 2023 2019 2018 2017 2016
Revenue 16 354 719 € 9 921 217 € 10 207 319 € 10 270 203 € 8 107 552 €
Net income 42 627 € 20 124 € 111 409 € 179 370 € 373 413 €
EBITDA 576 807 € 211 242 € -192 567 € 379 169 € 525 802 €
Net margin 0.3% 0.2% 1.1% 1.7% 4.6%

Revenue and income statement

In 2023, BUGBUSTERS WE DEPLOY IT achieves revenue of 16.4 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +10.5%. Vs 2019, growth of +65% (9.9 M€ -> 16.4 M€). After deducting consumption (192 k€), gross margin stands at 16.2 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 577 k€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 43 k€, i.e. 0.3% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2023) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

16 354 719 €

Gross margin (2023) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

16 163 211 €

EBITDA (2023) ?
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

576 807 €

EBIT (2023) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

1 229 292 €

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

42 627 €

EBITDA margin (2023) ?
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...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 255%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.

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

254.71%

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

9.767%

Cash flow / Revenue (2023) ?
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

3.046%

Repayment capacity (2023) ?
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

4.688

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

39.4%

Solvency indicators evolution
BUGBUSTERS WE DEPLOY IT

Sector positioning

Debt ratio
254.71 2023
2018
2019
2023
Q1: 0.0
Med: 8.77
Q3: 61.01
Watch

In 2023, the debt ratio of BUGBUSTERS WE DEPLOY IT (254.71) 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
9.77% 2023
2018
2019
2023
Q1: 9.68%
Med: 33.28%
Q3: 54.7%
Average -11 pts over 3 years

In 2023, the financial autonomy of BUGBUSTERS WE DEPLOY IT (9.8%) 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
4.69 years 2023
2018
2019
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.99 years
Watch +52 pts over 3 years

In 2023, the repayment capacity of BUGBUSTERS WE DEPLOY IT (4.69) 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 128.77. 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 9.2x. Operating income very largely covers interest expenses: high safety margin.

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

128.771

Interest coverage (2023) ?
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

9.206

Liquidity indicators evolution
BUGBUSTERS WE DEPLOY IT

Sector positioning

Liquidity ratio
128.77 2023
2018
2019
2023
Q1: 121.46
Med: 173.69
Q3: 301.21
Average +6 pts over 3 years

In 2023, the liquidity ratio of BUGBUSTERS WE DEPLOY IT (128.77) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
9.21x 2023
2018
2019
2023
Q1: 0.0x
Med: 0.02x
Q3: 2.36x
Excellent +50 pts over 3 years

In 2023, the interest coverage of BUGBUSTERS WE DEPLOY IT (9.2x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 54 days of revenue, i.e. 2.4 M€ to permanently finance.

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

2 435 708 €

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

68 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

69 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

6 j

WCR in days of revenue (2023) ?
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

54 j

WCR and payment terms evolution
BUGBUSTERS WE DEPLOY IT

Positioning of BUGBUSTERS WE DEPLOY IT in its sector

Comparison with sector Gestion d'installations informatiques

Valuation estimate

Based on 59 transactions of similar company sales in 2023, the value of BUGBUSTERS WE DEPLOY IT is estimated at 885 209 € (range 421 516€ - 1 782 848€). With an EBITDA of 576 807€, the sector multiple of 0.3x 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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2023
59 tx
421k€ 885k€ 1782k€
885 209 € Range: 421 516€ - 1 782 848€
NAF 4 année 2023 Aggregated at NAF sub-class level

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
576 807 € × 0.3x
Estimation 181 381 €
58 190€ - 713 186€
Revenue Multiple 30%
16 354 719 € × 0.16x
Estimation 2 625 156 €
1 301 594€ - 4 693 016€
Net Income Multiple 20%
42 627 € × 0.8x
Estimation 34 863 €
9 718€ - 91 753€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 59 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 (Gestion d'installations informatiques)

Compare BUGBUSTERS WE DEPLOY IT with other companies in the same sector:

Frequently asked questions about BUGBUSTERS WE DEPLOY IT

What is the revenue of BUGBUSTERS WE DEPLOY IT ?

The revenue of BUGBUSTERS WE DEPLOY IT in 2023 is 16.4 M€.

Is BUGBUSTERS WE DEPLOY IT profitable?

Yes, BUGBUSTERS WE DEPLOY IT generated a net profit of 43 k€ in 2023.

Where is the headquarters of BUGBUSTERS WE DEPLOY IT ?

The headquarters of BUGBUSTERS WE DEPLOY IT is located in TOULOUSE (31100), in the department Haute-Garonne.

Where to find the tax return of BUGBUSTERS WE DEPLOY IT ?

The tax return of BUGBUSTERS WE DEPLOY IT 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 BUGBUSTERS WE DEPLOY IT operate?

BUGBUSTERS WE DEPLOY IT operates in the sector Gestion d'installations informatiques (NAF code 62.03Z). See the 'Sector positioning' section above to compare the company with its competitors.