Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-06-30 (25 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: AJACCIO (20000), None
CORSICA HAUT DEBIT : revenue, balance sheet and financial ratios
CORSICA HAUT DEBIT is a French company
founded 25 years ago,
specialized in the sector Autres activités de télécommunication .
Based in AJACCIO (20000),
this company of category ETI
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CORSICA HAUT DEBIT (SIREN 432706265)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 076 052 €
4 311 757 €
5 003 952 €
5 580 515 €
5 440 152 €
5 626 151 €
5 522 478 €
3 721 025 €
5 740 698 €
Net income
598 762 €
802 565 €
382 323 €
878 695 €
740 487 €
1 048 681 €
1 059 608 €
1 144 640 €
1 569 533 €
EBITDA
1 639 190 €
1 894 678 €
1 643 928 €
2 215 467 €
2 014 452 €
2 392 262 €
2 379 197 €
1 146 284 €
3 057 169 €
Net margin
14.7%
18.6%
7.6%
15.7%
13.6%
18.6%
19.2%
30.8%
27.3%
Revenue and income statement
In 2024, CORSICA HAUT DEBIT achieves revenue of 4.1 M€. Activity remains stable over the period (CAGR: -4.2%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 4.1 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 1.6 M€, representing 40.2% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -13%, reducing margin by 3.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 599 k€, i.e. 14.7% 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
4 076 052 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 076 052 €
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
1 639 190 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-443 226 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
598 762 €
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
40.2%
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 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 38.4% 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
0.223%
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
85.392%
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
38.439%
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
0.0
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
2022
2023
2024
Debt ratio
0.118
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.223
Financial autonomy
84.401
85.083
86.381
86.328
85.256
85.796
82.146
89.811
85.392
Repayment capacity
0.008
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
43.083%
14.269%
32.14%
32.181%
29.468%
32.359%
27.141%
40.83%
38.439%
Sector positioning
Debt ratio
0.222024
2022
2023
2024
Q1: 0.0
Med: 6.16
Q3: 54.89
Good
In 2024, the debt ratio of CORSICA HAUT DEBIT (0.22) 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
85.39%2024
2022
2023
2024
Q1: 2.18%
Med: 26.44%
Q3: 49.52%
Excellent
In 2024, the financial autonomy of CORSICA HAUT DEBIT (85.4%) 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: 0.66 years
Excellent
In 2024, the repayment capacity of CORSICA HAUT DEBIT (0.00) 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 667.78. 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
667.785
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
-0.073
Liquidity indicators evolution CORSICA HAUT DEBIT
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
491.078
549.588
720.791
684.024
511.795
594.689
446.766
1075.217
667.785
Interest coverage
0.001
0.028
-0.005
0.0
0.029
0.065
0.123
0.203
-0.073
Sector positioning
Liquidity ratio
667.782024
2022
2023
2024
Q1: 100.89
Med: 167.97
Q3: 282.13
Excellent
In 2024, the liquidity ratio of CORSICA HAUT DEBIT (667.78) 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
-0.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.92x
Average-27 pts over 3 years
In 2024, the interest coverage of CORSICA HAUT DEBIT (-0.1x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Excellent situation: suppliers finance 115 days of the operating cycle (retail model). Overall, WCR represents 687 days of revenue, i.e. 7.8 M€ to permanently finance. Over 2016-2024, WCR increased by +229%, 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
7 782 528 €
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
26 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
141 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
687 j
WCR and payment terms evolution CORSICA HAUT DEBIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 362 642 €
4 445 136 €
5 890 551 €
6 866 830 €
4 117 977 €
5 462 375 €
5 918 024 €
6 331 255 €
7 782 528 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
26
98
24
22
27
39
23
25
26
Supplier payment term (days)
71
124
86
75
74
91
129
61
141
Positioning of CORSICA HAUT DEBIT in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of CORSICA HAUT DEBIT is estimated at
731 439 €
(range 262 680€ - 2 004 273€).
With an EBITDA of 1 639 190€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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
101 transactions
262k€731k€2004k€
731 439 €Range: 262 680€ - 2 004 273€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 639 190 €×0.6x
Estimation912 714 €
260 986€ - 1 156 037€
Revenue Multiple30%
4 076 052 €×0.13x
Estimation520 044 €
313 266€ - 3 422 048€
Net Income Multiple20%
598 762 €×1.0x
Estimation595 345 €
191 041€ - 1 998 201€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 de télécommunication )
Compare CORSICA HAUT DEBIT with other companies in the same sector:
Frequently asked questions about CORSICA HAUT DEBIT
What is the revenue of CORSICA HAUT DEBIT ?
The revenue of CORSICA HAUT DEBIT in 2024 is 4.1 M€.
Is CORSICA HAUT DEBIT profitable?
Yes, CORSICA HAUT DEBIT generated a net profit of 599 k€ in 2024.
Where is the headquarters of CORSICA HAUT DEBIT ?
The headquarters of CORSICA HAUT DEBIT is located in AJACCIO (20000).
Where to find the tax return of CORSICA HAUT DEBIT ?
The tax return of CORSICA HAUT DEBIT 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 CORSICA HAUT DEBIT operate?
CORSICA HAUT DEBIT operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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