Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-12-06 (23 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: LILLE (59000), Nord
CAPENSIS : revenue, balance sheet and financial ratios
CAPENSIS is a French company
founded 23 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in LILLE (59000),
this company of category PME
shows in 2021 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CAPENSIS generates positive net income of 519 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 103 k€ -> 519 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
519 372 €
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 24%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
24.395%
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
59.803%
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
2023
2024
Debt ratio
23.916
25.423
16.572
55.755
73.682
97.433
89.962
24.395
Financial autonomy
52.323
57.894
58.69
46.365
38.077
37.359
37.931
59.803
Repayment capacity
0.435
1.168
0.663
-1.822
3.495
2.203
None
None
Cash flow / Revenue
9.19%
10.698%
12.62%
-13.759%
7.302%
14.277%
None%
None%
Sector positioning
Debt ratio
24.392024
2021
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average-7 pts over 3 years
In 2024, the debt ratio of CAPENSIS (24.39) 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
59.8%2024
2021
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Good+17 pts over 3 years
In 2024, the financial autonomy of CAPENSIS (59.8%) 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
2.2 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.88 years
Average
In 2021, the repayment capacity of CAPENSIS (2.20) 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 174.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
174.356
Liquidity indicators evolution CAPENSIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
195.801
287.762
223.097
220.441
155.392
198.004
108.189
174.356
Interest coverage
3.72
4.866
3.697
-3.305
12.232
7.364
None
None
Sector positioning
Liquidity ratio
174.362024
2021
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average-6 pts over 3 years
In 2024, the liquidity ratio of CAPENSIS (174.36) 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
7.36x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.67x
Excellent
In 2021, the interest coverage of CAPENSIS (7.4x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution CAPENSIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
566 804 €
554 927 €
651 704 €
470 838 €
418 532 €
456 790 €
0 €
0 €
Inventory turnover (days)
0
10
9
11
14
13
0
0
Customer payment term (days)
113
92
110
101
90
77
0
0
Supplier payment term (days)
45
47
50
55
59
34
0
0
Positioning of CAPENSIS 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 CAPENSIS is estimated at
766 204 €
(range 331 093€ - 2 249 278€).
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
331k€766k€2249k€
766 204 €Range: 331 093€ - 2 249 278€
NAF 5 all-time
Valuation method used
Net Income Multiple
519 372 €
×
1.5x
=766 205 €
Range: 331 094€ - 2 249 278€
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 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 CAPENSIS with other companies in the same sector:
Yes, CAPENSIS generated a net profit of 519 k€ in 2024.
Where is the headquarters of CAPENSIS ?
The headquarters of CAPENSIS is located in LILLE (59000), in the department Nord.
Where to find the tax return of CAPENSIS ?
The tax return of CAPENSIS 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 CAPENSIS operate?
CAPENSIS 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