Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-10-12 (10 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75001), Paris
DIAL ONCE FRANCE : revenue, balance sheet and financial ratios
DIAL ONCE FRANCE is a French company
founded 10 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75001),
this company of category PME
shows in 2023 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIAL ONCE FRANCE (SIREN 814431102)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
3 734 945 €
2 462 662 €
1 890 477 €
992 751 €
567 738 €
734 722 €
331 520 €
Net income
157 458 €
72 867 €
138 934 €
8 591 €
1 927 €
45 820 €
50 478 €
EBITDA
804 070 €
387 645 €
411 604 €
194 447 €
-94 947 €
17 786 €
-403 023 €
Net margin
4.2%
3.0%
7.3%
0.9%
0.3%
6.2%
15.2%
Revenue and income statement
In 2023, DIAL ONCE FRANCE achieves revenue of 3.7 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +41.3%. Vs 2021, growth of +52% (2.5 M€ -> 3.7 M€). After deducting consumption (0 €), gross margin stands at 3.7 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 804 k€, representing 21.5% of revenue. Positive scissor effect: EBITDA margin improves by +5.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 157 k€, i.e. 4.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 734 945 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 734 945 €
EBITDA (2023)
?
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
804 070 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-452 084 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 458 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.3%
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 230%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.4% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
229.674%
Financial autonomy (2023)
?
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
23.763%
Cash flow / Revenue (2023)
?
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
33.395%
Repayment capacity (2023)
?
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
2.155
Asset age ratio (2023)
?
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
2023
Debt ratio
199.453
246.227
209.432
1578.363
121.869
124.11
229.674
Financial autonomy
19.59
16.056
23.865
4.831
39.211
35.295
23.763
Repayment capacity
-0.326
5.104
-4.23
8.418
3.005
2.899
2.155
Cash flow / Revenue
-108.428%
6.98%
-9.331%
21.919%
26.721%
22.578%
33.395%
Sector positioning
Debt ratio
229.672023
2020
2021
2023
Q1: 0.0
Med: 7.38
Q3: 53.46
Watch
In 2023, the debt ratio of DIAL ONCE FRANCE (229.67) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
23.76%2023
2020
2021
2023
Q1: 14.86%
Med: 40.01%
Q3: 62.52%
Average-18 pts over 3 years
In 2023, the financial autonomy of DIAL ONCE FRANCE (23.8%) 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
2.15 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Average
In 2023, the repayment capacity of DIAL ONCE FRANCE (2.15) 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 411.45. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
411.455
Interest coverage (2023)
?
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
0.314
Liquidity indicators evolution DIAL ONCE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
232.051
316.998
398.18
238.1
448.962
296.216
411.455
Interest coverage
-0.006
0.0
-2.332
0.0
0.0
0.743
0.314
Sector positioning
Liquidity ratio
411.452023
2020
2021
2023
Q1: 147.42
Med: 250.59
Q3: 478.63
Good-7 pts over 3 years
In 2023, the liquidity ratio of DIAL ONCE FRANCE (411.45) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.31x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Good+28 pts over 3 years
In 2023, the interest coverage of DIAL ONCE FRANCE (0.3x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 68 days of revenue, i.e. 703 k€ to permanently finance. Over 2016-2023, WCR increased by +709%, requiring additional financing.
Operating WCR (2023)
?
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
702 730 €
Customer credit (2023)
?
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
51 j
Supplier credit (2023)
?
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
46 j
Inventory turnover (2023)
?
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 (2023)
?
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
68 j
WCR and payment terms evolution DIAL ONCE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
86 905 €
279 334 €
171 355 €
195 264 €
181 656 €
302 932 €
702 730 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
111
156
80
68
39
43
51
Supplier payment term (days)
16
51
43
200
27
35
46
Positioning of DIAL ONCE FRANCE in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of DIAL ONCE FRANCE is estimated at
707 302 €
(range 265 418€ - 2 001 493€).
With an EBITDA of 804 070€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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 value2023
103 transactions
265k€707k€2001k€
707 302 €Range: 265 418€ - 2 001 493€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
804 070 €×1.0x
Estimation780 426 €
255 933€ - 2 521 913€
Revenue Multiple30%
3 734 945 €×0.25x
Estimation929 374 €
410 557€ - 2 045 391€
Net Income Multiple20%
157 458 €×1.2x
Estimation191 386 €
71 423€ - 634 598€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare DIAL ONCE FRANCE with other companies in the same sector:
The revenue of DIAL ONCE FRANCE in 2023 is 3.7 M€.
Is DIAL ONCE FRANCE profitable?
Yes, DIAL ONCE FRANCE generated a net profit of 157 k€ in 2023.
Where is the headquarters of DIAL ONCE FRANCE ?
The headquarters of DIAL ONCE FRANCE is located in PARIS (75001), in the department Paris.
Where to find the tax return of DIAL ONCE FRANCE ?
The tax return of DIAL ONCE FRANCE 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 DIAL ONCE FRANCE operate?
DIAL ONCE FRANCE operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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