Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-04-22 (17 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: LYON (69003), Rhone
DEVOTEAM G CLOUD : revenue, balance sheet and financial ratios
DEVOTEAM G CLOUD is a French company
founded 17 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in LYON (69003),
this company of category ETI
shows in 2024 a revenue of 107.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEVOTEAM G CLOUD (SIREN 512085036)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
107 095 627 €
101 618 491 €
89 148 597 €
62 205 799 €
52 606 481 €
44 644 691 €
36 943 240 €
29 902 351 €
12 844 779 €
Net income
3 711 127 €
5 763 836 €
4 108 845 €
2 445 990 €
2 300 630 €
2 129 831 €
2 037 963 €
2 034 491 €
933 192 €
EBITDA
3 930 603 €
6 186 032 €
4 925 661 €
3 107 876 €
3 227 389 €
3 055 499 €
2 961 665 €
2 614 062 €
1 362 755 €
Net margin
3.5%
5.7%
4.6%
3.9%
4.4%
4.8%
5.5%
6.8%
7.3%
Revenue and income statement
In 2024, DEVOTEAM G CLOUD achieves revenue of 107.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.4%. Vs 2023: +5%. After deducting consumption (188 k€), gross margin stands at 106.9 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 3.9 M€, representing 3.7% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -36%, reducing margin by 2.4 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 3.7 M€, i.e. 3.5% 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
107 095 627 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
106 908 011 €
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
3 930 603 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 285 351 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 711 127 €
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
3.7%
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 28%. The balance between equity and debt is satisfactory. Cash flow represents 3.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
28.117%
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
3.558%
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
Solvency indicators evolution DEVOTEAM G CLOUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.284
0.0
6.114
12.255
9.144
7.436
9.281
8.878
0.0
Financial autonomy
5.881
12.812
18.024
20.986
18.785
20.752
21.383
25.141
28.117
Repayment capacity
0.004
0.0
0.162
0.429
0.388
0.403
0.397
0.364
0.0
Cash flow / Revenue
7.147%
7.099%
5.618%
4.882%
4.418%
3.651%
4.303%
5.322%
3.558%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Excellent-28 pts over 3 years
In 2024, the debt ratio of DEVOTEAM G CLOUD (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
28.12%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average+6 pts over 3 years
In 2024, the financial autonomy of DEVOTEAM G CLOUD (28.1%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent-38 pts over 3 years
In 2024, the repayment capacity of DEVOTEAM G CLOUD (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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
0.0
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
0.435
Liquidity indicators evolution DEVOTEAM G CLOUD
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
184.685
238.353
231.743
204.004
155.447
223.418
220.868
216.66
0.0
Interest coverage
0.502
0.362
2.271
0.321
2.209
0.513
0.015
0.223
0.435
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Watch-26 pts over 3 years
In 2024, the liquidity ratio of DEVOTEAM G CLOUD (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.43x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Good+10 pts over 3 years
In 2024, the interest coverage of DEVOTEAM G CLOUD (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 102 days of the operating cycle (retail model). WCR is negative (-123 days): operations structurally generate cash. Notable WCR improvement over the period (-1368%), 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
-36 644 911 €
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
0 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
102 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
-123 j
WCR and payment terms evolution DEVOTEAM G CLOUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 889 561 €
5 163 837 €
8 993 832 €
15 458 671 €
25 074 353 €
18 918 028 €
27 803 664 €
41 305 884 €
-36 644 911 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
250
109
116
122
131
120
96
82
0
Supplier payment term (days)
203
77
80
90
148
108
98
102
102
Positioning of DEVOTEAM G CLOUD 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 DEVOTEAM G CLOUD is estimated at
8 171 472 €
(range 3 964 393€ - 21 116 987€).
With an EBITDA of 3 930 603€, 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
3964k€8171k€21116k€
8 171 472 €Range: 3 964 393€ - 21 116 987€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 930 603 €×1.0x
Estimation3 838 820 €
1 449 936€ - 16 964 714€
Revenue Multiple30%
107 095 627 €×0.16x
Estimation17 190 309 €
9 220 886€ - 31 400 754€
Net Income Multiple20%
3 711 127 €×1.5x
Estimation5 474 849 €
2 365 800€ - 16 072 020€
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 DEVOTEAM G CLOUD with other companies in the same sector:
The revenue of DEVOTEAM G CLOUD in 2024 is 107.1 M€.
Is DEVOTEAM G CLOUD profitable?
Yes, DEVOTEAM G CLOUD generated a net profit of 3.7 M€ in 2024.
Where is the headquarters of DEVOTEAM G CLOUD ?
The headquarters of DEVOTEAM G CLOUD is located in LYON (69003), in the department Rhone.
Where to find the tax return of DEVOTEAM G CLOUD ?
The tax return of DEVOTEAM G CLOUD 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 DEVOTEAM G CLOUD operate?
DEVOTEAM G CLOUD 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