Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1990-04-01 (36 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VILLENEUVE-D'ASCQ (59491), Nord
CLINITEX SERVICES : revenue, balance sheet and financial ratios
CLINITEX SERVICES is a French company
founded 36 years ago,
specialized in the sector Activités des sociétés holding.
Based in VILLENEUVE-D'ASCQ (59491),
this company of category ETI
shows in 2024 a revenue of 4.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLINITEX SERVICES (SIREN 377679634)
Indicator
2024
2023
2022
2021
2020
2020
2019
2016
Revenue
4 749 442 €
4 128 787 €
3 606 932 €
3 226 256 €
2 879 136 €
2 259 643 €
2 839 788 €
2 172 164 €
Net income
1 355 421 €
1 211 351 €
1 413 478 €
1 854 813 €
1 397 092 €
1 820 645 €
1 357 260 €
760 352 €
EBITDA
-143 019 €
-256 279 €
-71 444 €
54 253 €
1 897 €
90 752 €
127 970 €
119 126 €
Net margin
28.5%
29.3%
39.2%
57.5%
48.5%
80.6%
47.8%
35.0%
Revenue and income statement
In 2024, CLINITEX SERVICES achieves revenue of 4.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.3%. Vs 2023, growth of +15% (4.1 M€ -> 4.7 M€). After deducting consumption (-145 k€), gross margin stands at 4.9 M€, i.e. a rate of 103%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -143 k€, representing -3.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.4 M€, i.e. 28.5% 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
4 749 442 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 894 762 €
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
-143 019 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-305 519 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 355 421 €
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
-3.0%
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 143%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 30.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
142.521%
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
38.266%
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
29.998%
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
9.343
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
2019
2020
2020
2021
2022
2023
2024
Debt ratio
100.838
151.802
71.501
97.981
49.275
42.564
76.026
142.521
Financial autonomy
46.531
37.251
54.753
47.443
62.182
64.402
51.825
38.266
Repayment capacity
5.429
5.354
2.241
3.827
1.718
2.493
5.888
9.343
Cash flow / Revenue
40.5%
50.936%
84.843%
51.262%
61.461%
41.308%
29.867%
29.998%
Sector positioning
Debt ratio
142.522024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+14 pts over 3 years
In 2024, the debt ratio of CLINITEX SERVICES (142.52) 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
38.27%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-15 pts over 3 years
In 2024, the financial autonomy of CLINITEX SERVICES (38.3%) 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
9.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+6 pts over 3 years
In 2024, the repayment capacity of CLINITEX SERVICES (9.34) 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 600.51. 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
600.512
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
-118.078
Liquidity indicators evolution CLINITEX SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
524.312
343.867
277.166
334.576
317.005
441.42
526.932
600.512
Interest coverage
43.563
50.926
29.783
2218.134
49.273
-31.147
-11.167
-118.078
Sector positioning
Liquidity ratio
600.512024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of CLINITEX SERVICES (600.51) 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
-118.08x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-10 pts over 3 years
In 2024, the interest coverage of CLINITEX SERVICES (-118.1x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 343 days of revenue, i.e. 4.5 M€ to permanently finance. Over 2016-2024, WCR increased by +323%, requiring additional financing.
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
4 521 849 €
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
9 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
65 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
17 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
343 j
WCR and payment terms evolution CLINITEX SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2020
2021
2022
2023
2024
Operating WCR
1 069 617 €
7 115 430 €
5 067 611 €
5 455 876 €
3 351 015 €
1 892 088 €
2 953 115 €
4 521 849 €
Inventory turnover (days)
0
0
0
0
0
7
11
17
Customer payment term (days)
12
124
38
0
12
13
44
9
Supplier payment term (days)
75
68
118
66
49
47
52
65
Positioning of CLINITEX SERVICES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of CLINITEX SERVICES is estimated at
2 469 347 €
(range 1 548 639€ - 6 043 754€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
1548k€2469k€6043k€
2 469 347 €Range: 1 548 639€ - 6 043 754€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 749 442 €×0.59x
Estimation2 796 337 €
1 739 675€ - 3 324 318€
Net Income Multiple20%
1 355 421 €×1.5x
Estimation1 978 863 €
1 262 085€ - 10 122 910€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare CLINITEX SERVICES with other companies in the same sector:
Frequently asked questions about CLINITEX SERVICES
What is the revenue of CLINITEX SERVICES ?
The revenue of CLINITEX SERVICES in 2024 is 4.7 M€.
Is CLINITEX SERVICES profitable?
Yes, CLINITEX SERVICES generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of CLINITEX SERVICES ?
The headquarters of CLINITEX SERVICES is located in VILLENEUVE-D'ASCQ (59491), in the department Nord.
Where to find the tax return of CLINITEX SERVICES ?
The tax return of CLINITEX SERVICES 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 CLINITEX SERVICES operate?
CLINITEX SERVICES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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