Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-07-01 (10 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: VENDEVILLE (59175), Nord
BY THE WAY EXPLOITATION : revenue, balance sheet and financial ratios
BY THE WAY EXPLOITATION is a French company
founded 10 years ago,
specialized in the sector Programmation informatique.
Based in VENDEVILLE (59175),
this company of category PME
shows in 2022 a revenue of 577 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BY THE WAY EXPLOITATION (SIREN 812289932)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
577 369 €
491 891 €
465 683 €
449 278 €
314 771 €
123 742 €
167 291 €
Net income
117 350 €
192 648 €
160 106 €
130 907 €
148 701 €
112 991 €
43 373 €
54 012 €
EBITDA
N/C
271 323 €
203 496 €
175 540 €
200 067 €
148 554 €
52 319 €
63 240 €
Net margin
N/C
33.4%
32.5%
28.1%
33.1%
35.9%
35.1%
32.3%
Revenue and income statement
In 2023, BY THE WAY EXPLOITATION generates positive net income of 117 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 54 k€ -> 117 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 350 €
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.012%
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
83.606%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BY THE WAY EXPLOITATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.183
0.098
1.647
6.152
3.272
2.544
4.883
0.012
Financial autonomy
57.955
54.969
60.109
65.83
78.174
83.946
79.734
83.606
Repayment capacity
0.002
0.002
0.025
0.108
0.078
0.067
0.114
None
Cash flow / Revenue
32.287%
35.146%
36.005%
33.202%
28.17%
31.06%
36.823%
None%
Sector positioning
Debt ratio
0.012023
2021
2022
2023
Q1: 0.0
Med: 4.03
Q3: 49.58
Good-13 pts over 3 years
In 2023, the debt ratio of BY THE WAY EXPLOITATION (0.01) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
83.61%2023
2021
2022
2023
Q1: 3.98%
Med: 32.33%
Q3: 62.63%
Excellent
In 2023, the financial autonomy of BY THE WAY EXPLOITATION (83.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.11 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.75 years
Average
In 2022, the repayment capacity of BY THE WAY EXPLOITATION (0.11) 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 600.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
600.317
Liquidity indicators evolution BY THE WAY EXPLOITATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
237.04
221.699
255.952
434.96
516.032
709.574
603.557
600.317
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
600.322023
2021
2022
2023
Q1: 129.22
Med: 247.92
Q3: 487.46
Excellent
In 2023, the liquidity ratio of BY THE WAY EXPLOITATION (600.32) 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
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.71x
Average
In 2022, the interest coverage of BY THE WAY EXPLOITATION (0.0x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution BY THE WAY EXPLOITATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
66 137 €
68 881 €
125 339 €
93 391 €
40 929 €
33 547 €
1 778 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
158
226
159
119
66
53
56
0
Supplier payment term (days)
214
283
252
192
107
69
51
0
Positioning of BY THE WAY EXPLOITATION in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of BY THE WAY EXPLOITATION is estimated at
252 591 €
(range 109 609€ - 697 597€).
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 value2023
120 transactions
109k€252k€697k€
252 591 €Range: 109 609€ - 697 597€
NAF 5 all-time
Valuation method used
Net Income Multiple
117 350 €
×
2.2x
=252 592 €
Range: 109 610€ - 697 597€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare BY THE WAY EXPLOITATION with other companies in the same sector:
Frequently asked questions about BY THE WAY EXPLOITATION
What is the revenue of BY THE WAY EXPLOITATION ?
The revenue of BY THE WAY EXPLOITATION in 2022 is 577 k€.
Is BY THE WAY EXPLOITATION profitable?
Yes, BY THE WAY EXPLOITATION generated a net profit of 117 k€ in 2023.
Where is the headquarters of BY THE WAY EXPLOITATION ?
The headquarters of BY THE WAY EXPLOITATION is located in VENDEVILLE (59175), in the department Nord.
Where to find the tax return of BY THE WAY EXPLOITATION ?
The tax return of BY THE WAY EXPLOITATION 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 BY THE WAY EXPLOITATION operate?
BY THE WAY EXPLOITATION operates in the sector Programmation informatique (NAF code 62.01Z). 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