Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-09-15 (17 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: MARCQ-EN-BARŒUL (59700), Nord
DECIDEOM : revenue, balance sheet and financial ratios
DECIDEOM is a French company
founded 17 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in MARCQ-EN-BARŒUL (59700),
this company of category PME
shows in 2024 a revenue of 12.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, DECIDEOM alcanza unos ingresos de 12.5 M€. En el período 2015-2024, la empresa muestra un fuerte crecimiento con una TCAC de +13.1%. Vs 2023, crecimiento de +12% (11.1 M€ -> 12.5 M€). Tras deducir el consumo (2.0 M€), el margen bruto se sitúa en 10.5 M€, es decir, una tasa del 84%. El EBITDA alcanza 1.1 M€, representando el 8.9% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 1.1 M€, es decir, el 8.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 511 378 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 505 270 €
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
1 115 007 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 166 153 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 073 621 €
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
8.9%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 5%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 41%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.2 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 8.2% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
5.013%
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
40.501%
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
8.162%
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
0.205
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
106.131
43.409
30.047
22.823
13.479
6.553
0.823
0.053
0.029
5.013
Financial autonomy
28.485
35.358
35.784
37.999
46.512
44.012
49.257
46.15
43.534
40.501
Repayment capacity
4.087
1.721
2.32
0.882
0.605
0.366
0.025
0.0
0.0
0.205
Cash flow / Revenue
6.938%
8.154%
4.276%
8.278%
8.112%
6.975%
13.93%
7.042%
11.526%
8.162%
Sector positioning
Ratio de endeudamiento
5.012024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average+26 pts over 3 years
En 2024, el ratio de endeudamiento de DECIDEOM (5.01) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
40.5%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Bueno-7 pts over 3 years
En 2024, el autonomía financiera de DECIDEOM (40.5%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.2 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.5 ans
Average+35 pts over 3 years
En 2024, el capacidad de reembolso de DECIDEOM (0.2 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 170.32. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 0.3x. Peligro: el resultado de explotación no cubre los gastos financieros.
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
170.318
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
0.294
Liquidity indicators evolution DECIDEOM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
152.766
152.93
144.791
148.645
236.112
181.959
195.544
194.649
173.052
170.318
Interest coverage
12.234
35.169
11.221
2.345
2.376
1.228
0.266
0.315
0.007
0.294
Sector positioning
Ratio de liquidez
170.322024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average-6 pts over 3 years
En 2024, el ratio de liquidez de DECIDEOM (170.32) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Bueno
En 2024, el cobertura de intereses de DECIDEOM (0.3x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 104 días. Plazo proveedores: 146 días. Excelente situación: los proveedores financian 42 días del ciclo operativo. El FM representa 85 días de ingresos. En 2015-2024, el FM aumentó en +401%.
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
2 959 191 €
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
104 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
146 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
85 j
WCR and payment terms evolution DECIDEOM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
590 235 €
826 779 €
1 136 625 €
1 242 369 €
407 934 €
1 165 616 €
1 214 234 €
2 794 041 €
2 609 024 €
2 959 191 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
67
97
102
90
93
107
92
110
106
104
Supplier payment term (days)
126
115
129
127
45
113
101
150
134
146
Positioning of DECIDEOM in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of DECIDEOM is estimated at
1 463 731 €
(range 665 705€ - 4 436 649€).
With an EBITDA of 1 115 007€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.16x
(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
215 transactions
665k€1463k€4436k€
1 463 731 €Range: 665 705€ - 4 436 649€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 115 007 €×1.0x
Estimation1 088 971 €
411 308€ - 4 812 436€
Revenue Multiple30%
12 511 378 €×0.16x
Estimation2 008 247 €
1 077 224€ - 3 668 373€
Net Income Multiple20%
1 073 621 €×1.5x
Estimation1 583 862 €
684 421€ - 4 649 601€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Conseil en systèmes et logiciels informatiques)
Compare DECIDEOM with other companies in the same sector:
Yes, DECIDEOM generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of DECIDEOM ?
The headquarters of DECIDEOM is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of DECIDEOM ?
The tax return of DECIDEOM 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 DECIDEOM operate?
DECIDEOM operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). 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