Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-05-26 (16 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: LYON (69007), Rhone
DEVEHO - CONSULTING : revenue, balance sheet and financial ratios
DEVEHO - CONSULTING is a French company
founded 16 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in LYON (69007),
this company of category PME
shows in 2024 a revenue of 5.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEVEHO - CONSULTING (SIREN 513249524)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
5 456 239 €
5 471 900 €
4 278 377 €
3 066 008 €
3 007 014 €
2 216 229 €
2 296 054 €
2 265 196 €
1 325 033 €
939 735 €
Net income
373 307 €
321 023 €
382 534 €
108 260 €
190 448 €
200 118 €
236 228 €
374 038 €
66 042 €
117 268 €
EBITDA
374 092 €
337 855 €
429 545 €
147 362 €
260 010 €
275 088 €
328 550 €
577 449 €
100 177 €
178 319 €
Net margin
6.8%
5.9%
8.9%
3.5%
6.3%
9.0%
10.3%
16.5%
5.0%
12.5%
Revenue and income statement
In 2024, DEVEHO - CONSULTING achieves revenue of 5.5 M€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.2%. Slight decline of -0% vs 2023. After deducting consumption (240 k€), gross margin stands at 5.2 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 374 k€, representing 6.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 373 k€, i.e. 6.8% 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
5 456 239 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 216 157 €
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
374 092 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
369 709 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
373 307 €
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
6.8%
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
31.94%
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
32.949%
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
6.777%
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
1.062
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
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
74.609
41.575
16.319
20.294
17.797
17.005
23.789
17.917
30.957
31.94
Financial autonomy
34.597
29.885
38.398
42.517
48.113
43.314
38.978
31.16
31.033
32.949
Repayment capacity
1.242
1.337
0.274
0.681
0.748
0.862
2.053
0.585
1.155
1.062
Cash flow / Revenue
15.592%
7.289%
17.961%
10.654%
9.675%
6.374%
3.5%
8.649%
5.789%
6.777%
Sector positioning
Debt ratio
31.942024
2021
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average+17 pts over 3 years
In 2024, the debt ratio of DEVEHO - CONSULTING (31.94) 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
32.95%2024
2021
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average
In 2024, the financial autonomy of DEVEHO - CONSULTING (33.0%) 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
1.06 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Average+8 pts over 3 years
In 2024, the repayment capacity of DEVEHO - CONSULTING (1.06) 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 185.83. 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 4.6x. Financial charges are adequately covered by operations.
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
185.829
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
219.866
182.998
180.973
205.191
253.04
210.888
212.281
154.086
179.033
185.829
Interest coverage
2.34
3.084
0.346
0.291
0.681
0.751
1.463
0.361
2.707
4.58
Sector positioning
Liquidity ratio
185.832024
2021
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average+11 pts over 3 years
In 2024, the liquidity ratio of DEVEHO - CONSULTING (185.83) 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
4.58x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Excellent+12 pts over 3 years
In 2024, the interest coverage of DEVEHO - CONSULTING (4.6x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Overall, WCR represents 66 days of revenue, i.e. 999 k€ to permanently finance. Over 2014-2024, WCR increased by +390%, 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
999 092 €
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
66 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
80 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
66 j
WCR and payment terms evolution DEVEHO - CONSULTING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
203 838 €
152 485 €
264 484 €
426 997 €
514 453 €
487 257 €
239 578 €
466 258 €
605 958 €
999 092 €
Inventory turnover (days)
0
0
0
0
0
0
0
31
0
0
Customer payment term (days)
89
72
77
75
85
65
43
77
61
66
Supplier payment term (days)
72
136
146
124
115
104
106
101
80
80
Positioning of DEVEHO - CONSULTING 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 DEVEHO - CONSULTING is estimated at
555 562 €
(range 257 527€ - 1 610 578€).
With an EBITDA of 374 092€, 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
257k€555k€1610k€
555 562 €Range: 257 527€ - 1 610 578€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
374 092 €×1.0x
Estimation365 357 €
137 997€ - 1 614 603€
Revenue Multiple30%
5 456 239 €×0.16x
Estimation875 801 €
469 780€ - 1 599 785€
Net Income Multiple20%
373 307 €×1.5x
Estimation550 722 €
237 979€ - 1 616 705€
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 DEVEHO - CONSULTING with other companies in the same sector:
Frequently asked questions about DEVEHO - CONSULTING
What is the revenue of DEVEHO - CONSULTING ?
The revenue of DEVEHO - CONSULTING in 2024 is 5.5 M€.
Is DEVEHO - CONSULTING profitable?
Yes, DEVEHO - CONSULTING generated a net profit of 373 k€ in 2024.
Where is the headquarters of DEVEHO - CONSULTING ?
The headquarters of DEVEHO - CONSULTING is located in LYON (69007), in the department Rhone.
Where to find the tax return of DEVEHO - CONSULTING ?
The tax return of DEVEHO - CONSULTING 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 DEVEHO - CONSULTING operate?
DEVEHO - CONSULTING 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