CLARILOG FRANCE : revenue, balance sheet and financial ratios
CLARILOG FRANCE is a French company
founded 14 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in SAINT-QUENTIN (02100),
this company of category PME
shows in 2023 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLARILOG FRANCE (SIREN 538179060)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 451 358 €
2 001 085 €
1 721 907 €
1 717 660 €
1 370 962 €
N/C
N/C
Net income
349 757 €
416 151 €
539 675 €
483 488 €
422 972 €
256 986 €
127 840 €
121 102 €
EBITDA
N/C
490 739 €
615 439 €
520 634 €
527 100 €
278 571 €
N/C
N/C
Net margin
N/C
17.0%
27.0%
28.1%
24.6%
18.7%
N/C
N/C
Revenue and income statement
In 2024, CLARILOG FRANCE generates positive net income of 350 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 121 k€ -> 350 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
349 757 €
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 27%. 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 24%. The balance between equity and debt is satisfactory.
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
27.493%
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
24.071%
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
0.835
0.008
0.009
39.646
97.673
86.145
45.904
27.493
Financial autonomy
47.43
46.003
43.157
34.607
28.143
28.156
23.236
24.071
Repayment capacity
None
None
0.0
0.747
2.008
1.506
1.016
None
Cash flow / Revenue
None%
None%
19.3%
24.577%
24.267%
26.204%
20.47%
None%
Sector positioning
Debt ratio
27.492024
2021
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Average-11 pts over 3 years
In 2024, the debt ratio of CLARILOG FRANCE (27.49) 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
24.07%2024
2021
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Average
In 2024, the financial autonomy of CLARILOG FRANCE (24.1%) 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
1.02 years2023
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Average
In 2023, the repayment capacity of CLARILOG FRANCE (1.02) 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 308.58. 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
308.585
Liquidity indicators evolution CLARILOG FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
256.691
261.565
253.291
394.31
477.483
418.947
361.234
308.585
Interest coverage
None
None
0.0
0.0
0.0
0.139
0.186
None
Sector positioning
Liquidity ratio
308.582024
2021
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good-18 pts over 3 years
In 2024, the liquidity ratio of CLARILOG FRANCE (308.58) 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
0.19x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Good
In 2023, the interest coverage of CLARILOG FRANCE (0.2x) 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.
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 CLARILOG FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
0 €
-339 258 €
-359 815 €
-338 406 €
-478 620 €
-618 306 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
82
125
149
134
255
0
Supplier payment term (days)
0
0
62
29
51
51
29
0
Positioning of CLARILOG FRANCE in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of CLARILOG FRANCE is estimated at
425 119 €
(range 158 650€ - 1 409 615€).
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
103 transactions
158k€425k€1409k€
425 119 €Range: 158 650€ - 1 409 615€
NAF 5 all-time
Valuation method used
Net Income Multiple
349 757 €
×
1.2x
=425 119 €
Range: 158 650€ - 1 409 615€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare CLARILOG FRANCE with other companies in the same sector:
Yes, CLARILOG FRANCE generated a net profit of 350 k€ in 2024.
Where is the headquarters of CLARILOG FRANCE ?
The headquarters of CLARILOG FRANCE is located in SAINT-QUENTIN (02100), in the department Aisne.
Where to find the tax return of CLARILOG FRANCE ?
The tax return of CLARILOG FRANCE 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 CLARILOG FRANCE operate?
CLARILOG FRANCE operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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