Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-12-20 (26 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75008), Paris
CAPITAL BANKING SOLUTIONS : revenue, balance sheet and financial ratios
CAPITAL BANKING SOLUTIONS is a French company
founded 26 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75008),
this company of category PME
shows in 2023 a revenue of 17.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAPITAL BANKING SOLUTIONS (SIREN 429359524)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
17 759 289 €
15 270 160 €
14 279 416 €
13 983 509 €
14 650 774 €
14 589 708 €
13 786 813 €
11 587 450 €
Net income
400 768 €
673 951 €
547 937 €
1 081 283 €
630 565 €
687 995 €
670 372 €
737 775 €
EBITDA
915 971 €
1 397 216 €
829 526 €
1 807 626 €
1 054 894 €
1 305 406 €
1 761 955 €
572 098 €
Net margin
2.3%
4.4%
3.8%
7.7%
4.3%
4.7%
4.9%
6.4%
Revenue and income statement
In 2023, CAPITAL BANKING SOLUTIONS achieves revenue of 17.8 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.3%. Vs 2022, growth of +16% (15.3 M€ -> 17.8 M€). After deducting consumption (534 k€), gross margin stands at 17.2 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 916 k€, representing 5.2% of revenue. Warning negative scissor effect: despite revenue change (+16%), EBITDA varies by -34%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 401 k€, i.e. 2.3% 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
17 759 289 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 225 706 €
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
915 971 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
741 831 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
400 768 €
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
5.2%
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 25%. The balance between equity and debt is satisfactory.
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
0.002%
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
24.774%
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
-3.155%
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
0.0
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 CAPITAL BANKING SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.002
Financial autonomy
66.608
66.097
69.609
67.36
66.98
51.631
40.329
24.774
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
7.619%
11.842%
9.163%
7.474%
7.48%
5.531%
5.97%
-3.155%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 4.03
Q3: 49.58
Excellent
In 2023, the debt ratio of CAPITAL BANKING SOLUTIONS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
24.77%2023
2021
2022
2023
Q1: 3.98%
Med: 32.33%
Q3: 62.63%
Average-24 pts over 3 years
In 2023, the financial autonomy of CAPITAL BANKING SOLUTIONS (24.8%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.46 years
Excellent
In 2023, the repayment capacity of CAPITAL BANKING SOLUTIONS (0.00) 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 223.62. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
223.62
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
0.017
Liquidity indicators evolution CAPITAL BANKING SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
321.983
341.921
365.396
353.811
384.768
307.678
200.677
223.62
Interest coverage
0.876
0.102
0.015
0.008
0.006
0.034
0.0
0.017
Sector positioning
Liquidity ratio
223.622023
2021
2022
2023
Q1: 129.22
Med: 247.92
Q3: 487.46
Average-14 pts over 3 years
In 2023, the liquidity ratio of CAPITAL BANKING SOLUTIONS (223.62) 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
0.02x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.45x
Good
In 2023, the interest coverage of CAPITAL BANKING SOLUTIONS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 123 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. The gap of 38 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 40 days of revenue, i.e. 2.0 M€ to permanently finance. Notable WCR improvement over the period (-53%), freeing up cash.
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
1 952 101 €
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
123 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
85 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 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
40 j
WCR and payment terms evolution CAPITAL BANKING SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
4 146 569 €
5 083 474 €
4 853 704 €
3 900 183 €
2 209 255 €
2 009 257 €
2 265 939 €
1 952 101 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
99
137
114
128
107
135
173
123
Supplier payment term (days)
50
35
33
18
16
58
103
85
Positioning of CAPITAL BANKING SOLUTIONS in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of CAPITAL BANKING SOLUTIONS is estimated at
2 638 031 €
(range 1 334 800€ - 6 817 113€).
With an EBITDA of 915 971€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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 value2023
120 transactions
1334k€2638k€6817k€
2 638 031 €Range: 1 334 800€ - 6 817 113€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
915 971 €×2.2x
Estimation2 036 869 €
883 849€ - 5 603 150€
Revenue Multiple30%
17 759 289 €×0.27x
Estimation4 823 564 €
2 726 697€ - 11 796 861€
Net Income Multiple20%
400 768 €×2.2x
Estimation862 640 €
374 334€ - 2 382 401€
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 CAPITAL BANKING SOLUTIONS with other companies in the same sector:
Frequently asked questions about CAPITAL BANKING SOLUTIONS
What is the revenue of CAPITAL BANKING SOLUTIONS ?
The revenue of CAPITAL BANKING SOLUTIONS in 2023 is 17.8 M€.
Is CAPITAL BANKING SOLUTIONS profitable?
Yes, CAPITAL BANKING SOLUTIONS generated a net profit of 401 k€ in 2023.
Where is the headquarters of CAPITAL BANKING SOLUTIONS ?
The headquarters of CAPITAL BANKING SOLUTIONS is located in PARIS (75008), in the department Paris.
Where to find the tax return of CAPITAL BANKING SOLUTIONS ?
The tax return of CAPITAL BANKING SOLUTIONS 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 CAPITAL BANKING SOLUTIONS operate?
CAPITAL BANKING SOLUTIONS 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