Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-12 (13 years)Status: ActiveBusiness sector: Autres activités informatiquesLocation: SAINT-BRIEUC (22000), Cotes-d'Armor
CIGMA OUEST SAINT BRIEUC : revenue, balance sheet and financial ratios
CIGMA OUEST SAINT BRIEUC is a French company
founded 13 years ago,
specialized in the sector Autres activités informatiques.
Based in SAINT-BRIEUC (22000),
this company of category PME
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CIGMA OUEST SAINT BRIEUC (SIREN 792871121)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 243 071 €
3 478 193 €
3 399 309 €
3 173 556 €
2 940 912 €
2 525 757 €
2 205 092 €
N/C
N/C
Net income
202 624 €
262 646 €
391 170 €
627 377 €
189 156 €
155 096 €
175 915 €
178 058 €
145 881 €
EBITDA
247 281 €
331 177 €
512 426 €
778 725 €
332 177 €
230 615 €
241 745 €
N/C
N/C
Net margin
6.2%
7.6%
11.5%
19.8%
6.4%
6.1%
8.0%
N/C
N/C
Revenue and income statement
In 2024, CIGMA OUEST SAINT BRIEUC achieves revenue of 3.2 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 3.2 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 247 k€, representing 7.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 203 k€, i.e. 6.2% 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
3 243 071 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 243 071 €
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
247 281 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
236 418 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
202 624 €
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
7.6%
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 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.034%
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
64.555%
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
6.563%
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
0.002
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CIGMA OUEST SAINT BRIEUC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
34.012
29.893
14.994
13.368
35.196
0.316
0.033
0.036
0.034
Financial autonomy
31.725
38.623
55.096
44.271
34.559
57.337
63.596
63.462
64.555
Repayment capacity
None
None
0.444
0.308
0.683
0.006
0.001
0.001
0.002
Cash flow / Revenue
None%
None%
8.909%
6.978%
9.003%
18.256%
11.527%
7.912%
6.563%
Sector positioning
Debt ratio
0.032024
2022
2023
2024
Q1: 0.0
Med: 4.71
Q3: 49.68
Good
In 2024, the debt ratio of CIGMA OUEST SAINT BRIEUC (0.03) 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
64.56%2024
2022
2023
2024
Q1: 6.24%
Med: 30.62%
Q3: 61.59%
Excellent
In 2024, the financial autonomy of CIGMA OUEST SAINT BRIEUC (64.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Average
In 2024, the repayment capacity of CIGMA OUEST SAINT BRIEUC (0.00) 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 263.09. 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
263.091
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
0.0
Liquidity indicators evolution CIGMA OUEST SAINT BRIEUC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.012
171.674
239.773
172.677
171.584
241.644
255.75
254.137
263.091
Interest coverage
None
None
0.633
0.648
0.312
0.091
0.185
0.165
0.0
Sector positioning
Liquidity ratio
263.092024
2022
2023
2024
Q1: 129.1
Med: 236.62
Q3: 420.94
Good
In 2024, the liquidity ratio of CIGMA OUEST SAINT BRIEUC (263.09) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.95x
Average-30 pts over 3 years
In 2024, the interest coverage of CIGMA OUEST SAINT BRIEUC (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. Average customer payment term: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 40 days of revenue, i.e. 362 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
361 635 €
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
73 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
57 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
40 j
WCR and payment terms evolution CIGMA OUEST SAINT BRIEUC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
54 179 €
287 431 €
-90 345 €
-91 811 €
430 862 €
320 829 €
361 635 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
41
73
58
57
76
69
73
Supplier payment term (days)
0
0
46
49
75
43
57
35
57
Positioning of CIGMA OUEST SAINT BRIEUC in its sector
Comparison with sector Autres activités informatiques
Valuation estimate
Based on 362 transactions of similar company sales
(all years),
the value of CIGMA OUEST SAINT BRIEUC is estimated at
436 334 €
(range 177 287€ - 1 203 697€).
With an EBITDA of 247 281€, 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
177k€436k€1203k€
436 334 €Range: 177 287€ - 1 203 697€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
247 281 €×1.4x
Estimation349 248 €
104 148€ - 1 212 112€
Revenue Multiple30%
3 243 071 €×0.20x
Estimation651 068 €
319 939€ - 1 385 280€
Net Income Multiple20%
202 624 €×1.6x
Estimation331 952 €
146 162€ - 910 286€
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 CIGMA OUEST SAINT BRIEUC with other companies in the same sector:
Frequently asked questions about CIGMA OUEST SAINT BRIEUC
What is the revenue of CIGMA OUEST SAINT BRIEUC ?
The revenue of CIGMA OUEST SAINT BRIEUC in 2024 is 3.2 M€.
Is CIGMA OUEST SAINT BRIEUC profitable?
Yes, CIGMA OUEST SAINT BRIEUC generated a net profit of 203 k€ in 2024.
Where is the headquarters of CIGMA OUEST SAINT BRIEUC ?
The headquarters of CIGMA OUEST SAINT BRIEUC is located in SAINT-BRIEUC (22000), in the department Cotes-d'Armor.
Where to find the tax return of CIGMA OUEST SAINT BRIEUC ?
The tax return of CIGMA OUEST SAINT BRIEUC 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 CIGMA OUEST SAINT BRIEUC operate?
CIGMA OUEST SAINT BRIEUC 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