Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-07-27 (9 years)Status: ActiveBusiness sector: Autre mise à disposition de ressources humainesLocation: LYON (69002), Rhone
CONSULTYS SERVICES : revenue, balance sheet and financial ratios
CONSULTYS SERVICES is a French company
founded 9 years ago,
specialized in the sector Autre mise à disposition de ressources humaines.
Based in LYON (69002),
this company of category ETI
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSULTYS SERVICES (SIREN 821822616)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
1 221 416 €
1 130 514 €
976 180 €
908 525 €
790 468 €
763 844 €
700 708 €
116 658 €
Net income
307 €
25 858 €
43 242 €
30 681 €
13 170 €
37 811 €
41 985 €
591 €
EBITDA
13 145 €
78 617 €
79 510 €
30 808 €
39 932 €
71 356 €
51 926 €
3 133 €
Net margin
0.0%
2.3%
4.4%
3.4%
1.7%
5.0%
6.0%
0.5%
Revenue and income statement
In 2024, CONSULTYS SERVICES achieves revenue of 1.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +34.1%. Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 1.2 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 13 k€, representing 1.1% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -83%, reducing margin by 5.9 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 307 €, i.e. 0.0% 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
1 221 416 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 221 416 €
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
13 145 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 925 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
307 €
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
1.1%
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 376%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
375.843%
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
15.384%
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
-0.992%
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
-59.941
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
2020
2021
2022
2023
2024
Debt ratio
3153.048
234.381
128.094
125.404
104.699
0.003
0.003
375.843
Financial autonomy
0.532
17.23
29.039
29.63
34.018
35.868
50.978
15.384
Repayment capacity
16.896
2.648
1.798
4.188
16.503
0.0
0.0
-59.941
Cash flow / Revenue
2.545%
5.448%
7.462%
3.524%
0.863%
5.338%
4.66%
-0.992%
Sector positioning
Debt ratio
375.842024
2022
2023
2024
Q1: 0.0
Med: 2.38
Q3: 53.45
Average+50 pts over 3 years
In 2024, the debt ratio of CONSULTYS SERVICES (375.84) 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
15.38%2024
2022
2023
2024
Q1: 4.2%
Med: 31.33%
Q3: 59.89%
Average-20 pts over 3 years
In 2024, the financial autonomy of CONSULTYS SERVICES (15.4%) 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
-59.94 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent-21 pts over 3 years
In 2024, the repayment capacity of CONSULTYS SERVICES (-59.94) 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 370.59. 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 139.3x. Operating income very largely covers interest expenses: high safety margin.
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
370.587
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
139.323
Liquidity indicators evolution CONSULTYS SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
79.052
130.996
193.646
222.659
267.929
137.928
199.591
370.587
Interest coverage
5.267
3.22
2.061
13.966
4.233
3.378
8.75
139.323
Sector positioning
Liquidity ratio
370.592024
2022
2023
2024
Q1: 113.91
Med: 175.06
Q3: 363.72
Excellent+44 pts over 3 years
In 2024, the liquidity ratio of CONSULTYS SERVICES (370.59) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
139.32x2024
2022
2023
2024
Q1: -0.0x
Med: 0.0x
Q3: 1.9x
Excellent
In 2024, the interest coverage of CONSULTYS SERVICES (139.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. The gap of 36 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 270 days of revenue, i.e. 915 k€ to permanently finance. Over 2016-2024, WCR increased by +6755%, 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
914 792 €
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
42 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
6 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
270 j
WCR and payment terms evolution CONSULTYS SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
13 345 €
34 776 €
46 190 €
159 698 €
200 884 €
-86 548 €
170 470 €
914 792 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
351
34
33
74
79
43
35
42
Supplier payment term (days)
434
21
23
21
26
29
11
6
Positioning of CONSULTYS SERVICES in its sector
Comparison with sector Autre mise à disposition de ressources humaines
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of CONSULTYS SERVICES is estimated at
42 822 €
(range 28 629€ - 79 490€).
With an EBITDA of 13 145€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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
147 transactions
28k€42k€79k€
42 822 €Range: 28 629€ - 79 490€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
13 145 €×2.0x
Estimation26 731 €
12 895€ - 57 507€
Revenue Multiple30%
1 221 416 €×0.08x
Estimation97 802 €
73 752€ - 167 989€
Net Income Multiple20%
307 €×1.9x
Estimation583 €
280€ - 1 702€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Autre mise à disposition de ressources humaines)
Compare CONSULTYS SERVICES with other companies in the same sector:
Frequently asked questions about CONSULTYS SERVICES
What is the revenue of CONSULTYS SERVICES ?
The revenue of CONSULTYS SERVICES in 2024 is 1.2 M€.
Is CONSULTYS SERVICES profitable?
Yes, CONSULTYS SERVICES generated a net profit of 307€ in 2024.
Where is the headquarters of CONSULTYS SERVICES ?
The headquarters of CONSULTYS SERVICES is located in LYON (69002), in the department Rhone.
Where to find the tax return of CONSULTYS SERVICES ?
The tax return of CONSULTYS 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 CONSULTYS SERVICES operate?
CONSULTYS SERVICES operates in the sector Autre mise à disposition de ressources humaines (NAF code 78.30Z). 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