Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1998-07-01 (27 years)Status: ActiveBusiness sector: Traitement de données, hébergement et activités connexesLocation: CESSON-SEVIGNE (35510), Ille-et-Vilaine
CLARANET : revenue, balance sheet and financial ratios
CLARANET is a French company
founded 27 years ago,
specialized in the sector Traitement de données, hébergement et activités connexes.
Based in CESSON-SEVIGNE (35510),
this company of category ETI
shows in 2025 a revenue of 150.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2025, CLARANET alcanza unos ingresos de 150.4 M€. En el período 2016-2025, la empresa muestra un fuerte crecimiento con una TCAC de +24.4%. Vs 2024: +2%. Tras deducir el consumo (2.2 M€), el margen bruto se sitúa en 148.1 M€, es decir, una tasa del 99%. El EBITDA alcanza 17.5 M€, representando el 11.6% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 7.4 M€, es decir, el 4.9% de los ingresos.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
150 352 157 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
148 147 531 €
EBITDA (2025)
?
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
17 474 543 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 012 538 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 359 207 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.6%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 39%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 38%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 0.9 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 9.7% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
39.353%
Financial autonomy (2025)
?
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
38.164%
Cash flow / Revenue (2025)
?
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
9.7%
Repayment capacity (2025)
?
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
0.925
Asset age ratio (2025)
?
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
2021
2022
2023
2024
2025
Debt ratio
728.904
1763.294
11.727
8.956
3.514
3.8
19.533
40.671
39.353
Financial autonomy
6.231
3.864
26.529
36.684
44.421
45.773
35.054
37.514
38.164
Repayment capacity
-8.73
-20.727
-0.689
0.581
0.087
0.102
0.418
1.115
0.925
Cash flow / Revenue
-10.753%
-11.803%
-3.314%
3.576%
10.82%
10.112%
9.1%
8.648%
9.7%
Sector positioning
Ratio de endeudamiento
39.352025
2023
2024
2025
Q1: 0.0
Med: 0.78
Q3: 40.2
Average+13 pts over 3 years
En 2025, el ratio de endeudamiento de CLARANET (39.35) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
38.16%2025
2023
2024
2025
Q1: 13.06%
Med: 41.13%
Q3: 64.34%
Average
En 2025, el autonomía financiera de CLARANET (38.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.93 ans2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.43 ans
Average
En 2025, el capacidad de reembolso de CLARANET (0.9 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 133.06. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 4.7x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2025)
?
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
133.061
Interest coverage (2025)
?
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
4.744
Liquidity indicators evolution CLARANET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
60.328
72.706
101.438
104.455
123.628
112.048
109.994
155.235
133.061
Interest coverage
-46.131
-43.472
-171.786
0.625
0.438
0.311
1.239
3.226
4.744
Sector positioning
Ratio de liquidez
133.062025
2023
2024
2025
Q1: 141.74
Med: 232.37
Q3: 405.14
Vigilar
En 2025, el ratio de liquidez de CLARANET (133.06) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
4.74x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.69x
Excelente+7 pts over 3 years
En 2025, el cobertura de intereses de CLARANET (4.7x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 62 días. Plazo proveedores: 58 días. La empresa debe financiar 4 días de desfase. El FM representa 45 días de ingresos. En 2016-2025, el FM aumentó en +2195%.
Operating WCR (2025)
?
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
18 756 432 €
Customer credit (2025)
?
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
62 j
Supplier credit (2025)
?
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
58 j
Inventory turnover (2025)
?
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 (2025)
?
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
45 j
WCR and payment terms evolution CLARANET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Operating WCR
-895 366 €
8 806 323 €
6 050 992 €
13 858 051 €
9 687 479 €
5 178 791 €
11 175 561 €
19 414 481 €
18 756 432 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
108
118
89
84
66
60
64
68
62
Supplier payment term (days)
225
272
121
93
57
80
58
48
58
Positioning of CLARANET in its sector
Comparison with sector Traitement de données, hébergement et activités connexes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 8 710 182€ to 46 264 692€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
8710k€16402k€46264k€
16 402 700 €Range: 8 710 182€ - 46 264 692€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Traitement de données, hébergement et activités connexes)
Compare CLARANET with other companies in the same sector:
Yes, CLARANET generated a net profit of 7.4 M€ in 2025.
Where is the headquarters of CLARANET ?
The headquarters of CLARANET is located in CESSON-SEVIGNE (35510), in the department Ille-et-Vilaine.
Where to find the tax return of CLARANET ?
The tax return of CLARANET 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 CLARANET operate?
CLARANET operates in the sector Traitement de données, hébergement et activités connexes (NAF code 63.11Z). 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