Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-07-30 (16 years)Status: ActiveBusiness sector: Télécommunications sans fil Location: COURBEVOIE (92400), Hauts-de-Seine
DEBITEX TELECOM : revenue, balance sheet and financial ratios
DEBITEX TELECOM is a French company
founded 16 years ago,
specialized in the sector Télécommunications sans fil .
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEBITEX TELECOM (SIREN 514139799)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 591 216 €
23 055 750 €
15 948 645 €
11 557 483 €
10 534 775 €
7 838 430 €
4 889 853 €
3 973 477 €
3 365 475 €
Net income
574 485 €
7 357 759 €
5 168 230 €
1 279 578 €
2 049 160 €
890 898 €
1 000 710 €
1 240 800 €
638 859 €
EBITDA
5 513 402 €
17 960 957 €
11 418 742 €
7 297 197 €
6 924 911 €
5 124 632 €
2 857 043 €
2 346 870 €
1 898 191 €
Net margin
5.0%
31.9%
32.4%
11.1%
19.5%
11.4%
20.5%
31.2%
19.0%
Revenue and income statement
In 2024, DEBITEX TELECOM achieves revenue of 11.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.7%. Significant drop of -50% vs 2023. After deducting consumption (0 €), gross margin stands at 11.6 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 5.5 M€, representing 47.6% of revenue. Warning negative scissor effect: despite revenue change (-50%), EBITDA varies by -69%, reducing margin by 30.3 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 574 k€, i.e. 5.0% 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
11 591 216 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 591 216 €
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
5 513 402 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 251 794 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
574 485 €
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
47.6%
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
The debt ratio (= Financial debt / Equity x 100) stands at 9%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 62.1% 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
9.432%
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
20.512%
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
62.084%
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
0.43
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
60.998
0.0
0.0
0.0
0.0
0.0
8.132
8.964
9.432
Financial autonomy
22.175
19.178
21.348
16.473
22.417
19.53
20.143
20.701
20.512
Repayment capacity
3.816
0.0
0.0
0.0
0.0
0.0
0.214
0.221
0.43
Cash flow / Revenue
43.576%
57.107%
47.64%
47.777%
51.385%
44.603%
61.006%
57.131%
62.084%
Sector positioning
Debt ratio
9.432024
2022
2023
2024
Q1: 0.01
Med: 12.19
Q3: 80.0
Good+7 pts over 3 years
In 2024, the debt ratio of DEBITEX TELECOM (9.43) 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
20.51%2024
2022
2023
2024
Q1: 13.53%
Med: 33.33%
Q3: 55.55%
Average
In 2024, the financial autonomy of DEBITEX TELECOM (20.5%) 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
0.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.44 years
Average
In 2024, the repayment capacity of DEBITEX TELECOM (0.43) 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 126.36. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
126.359
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
1.643
Liquidity indicators evolution DEBITEX TELECOM
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
104.141
75.977
91.467
97.845
99.042
85.497
107.237
115.668
126.359
Interest coverage
21.647
-23.619
2.342
1.105
0.082
0.251
0.228
0.273
1.643
Sector positioning
Liquidity ratio
126.362024
2022
2023
2024
Q1: 85.95
Med: 147.88
Q3: 231.44
Average+16 pts over 3 years
In 2024, the liquidity ratio of DEBITEX TELECOM (126.36) 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
1.64x2024
2022
2023
2024
Q1: 0.0x
Med: 1.98x
Q3: 13.79x
Average+10 pts over 3 years
In 2024, the interest coverage of DEBITEX TELECOM (1.6x) 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: 256 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 349 days. Excellent situation: suppliers finance 93 days of the operating cycle (retail model). WCR is negative (-1487 days): operations structurally generate cash. Notable WCR improvement over the period (-232%), freeing up cash.
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
-47 884 125 €
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
256 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
349 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
-1487 j
WCR and payment terms evolution DEBITEX TELECOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-14 439 537 €
-26 386 669 €
-28 552 927 €
-39 689 890 €
-38 659 885 €
-49 329 302 €
-46 873 865 €
-46 568 926 €
-47 884 125 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
789
1145
875
240
207
170
167
210
256
Supplier payment term (days)
403
304
350
313
775
378
435
590
349
Positioning of DEBITEX TELECOM in its sector
Comparison with sector Télécommunications sans fil
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of DEBITEX TELECOM is estimated at
2 642 612 €
(range 1 437 083€ - 7 248 187€).
With an EBITDA of 5 513 402€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.21x
(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
250 transactions
1437k€2642k€7248k€
2 642 612 €Range: 1 437 083€ - 7 248 187€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 513 402 €×0.6x
Estimation3 568 550 €
2 210 939€ - 7 567 247€
Revenue Multiple30%
11 591 216 €×0.21x
Estimation2 480 323 €
935 914€ - 10 540 802€
Net Income Multiple20%
574 485 €×1.0x
Estimation571 206 €
254 201€ - 1 511 615€
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications sans fil )
Compare DEBITEX TELECOM with other companies in the same sector:
The revenue of DEBITEX TELECOM in 2024 is 11.6 M€.
Is DEBITEX TELECOM profitable?
Yes, DEBITEX TELECOM generated a net profit of 574 k€ in 2024.
Where is the headquarters of DEBITEX TELECOM ?
The headquarters of DEBITEX TELECOM is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of DEBITEX TELECOM ?
The tax return of DEBITEX TELECOM 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 DEBITEX TELECOM operate?
DEBITEX TELECOM operates in the sector Télécommunications sans fil (NAF code 61.20Z). 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