Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-09-01 (14 years)Status: ActiveBusiness sector: Gestion d'installations informatiquesLocation: PARIS (75017), Paris
DIGITAL GOLF SOLUTIONS : revenue, balance sheet and financial ratios
DIGITAL GOLF SOLUTIONS is a French company
founded 14 years ago,
specialized in the sector Gestion d'installations informatiques.
Based in PARIS (75017),
this company of category ETI
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIGITAL GOLF SOLUTIONS (SIREN 534820956)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 911 434 €
2 067 823 €
N/C
1 532 006 €
1 408 462 €
1 392 401 €
1 202 141 €
1 420 625 €
Net income
-117 888 €
140 401 €
235 801 €
77 076 €
6 615 €
994 €
45 434 €
28 383 €
EBITDA
3 086 €
496 151 €
N/C
359 819 €
257 773 €
277 257 €
236 855 €
302 661 €
Net margin
-6.2%
6.8%
N/C
5.0%
0.5%
0.1%
3.8%
2.0%
Revenue and income statement
In 2023, DIGITAL GOLF SOLUTIONS achieves revenue of 1.9 M€. Revenue is growing positively over 8 years (CAGR: +4.3%). Slight decline of -8% vs 2022. After deducting consumption (218 k€), gross margin stands at 1.7 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 0.2% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -99%, reducing margin by 23.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -118 k€ (-6.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 911 434 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 693 680 €
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
3 086 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-117 851 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-117 888 €
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
0.2%
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
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
127.239%
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
34.834%
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
-0.397%
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
-93.443
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DIGITAL GOLF SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
61.488
48.529
48.314
47.394
98.623
28.06
0.064
127.239
Financial autonomy
27.783
39.784
40.53
41.35
36.88
51.82
62.95
34.834
Repayment capacity
0.784
0.817
1.563
1.419
1.945
None
0.002
-93.443
Cash flow / Revenue
9.394%
10.496%
4.809%
5.236%
9.935%
None%
13.079%
-0.397%
Sector positioning
Debt ratio
127.242023
2021
2022
2023
Q1: 0.0
Med: 8.77
Q3: 61.01
Watch+20 pts over 3 years
In 2023, the debt ratio of DIGITAL GOLF SOLUTIONS (127.24) 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
34.83%2023
2021
2022
2023
Q1: 9.68%
Med: 33.28%
Q3: 54.7%
Good-16 pts over 3 years
In 2023, the financial autonomy of DIGITAL GOLF SOLUTIONS (34.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-93.44 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.99 years
Excellent-28 pts over 2 years
In 2023, the repayment capacity of DIGITAL GOLF SOLUTIONS (-93.44) 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 232.75. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
232.752
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
1.329
Liquidity indicators evolution DIGITAL GOLF SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
112.329
155.04
156.008
159.272
263.924
159.559
102.132
232.752
Interest coverage
0.003
0.003
0.0
0.0
0.004
None
0.408
1.329
Sector positioning
Liquidity ratio
232.752023
2021
2022
2023
Q1: 121.46
Med: 173.69
Q3: 301.21
Good+25 pts over 3 years
In 2023, the liquidity ratio of DIGITAL GOLF SOLUTIONS (232.75) 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
1.33x2023
2022
2023
Q1: 0.0x
Med: 0.02x
Q3: 2.36x
Good+8 pts over 2 years
In 2023, the interest coverage of DIGITAL GOLF SOLUTIONS (1.3x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10 days of revenue, i.e. 51 k€ to permanently finance. Notable WCR improvement over the period (-73%), freeing up cash.
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
50 978 €
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
39 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
33 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
2 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
10 j
WCR and payment terms evolution DIGITAL GOLF SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
188 588 €
75 254 €
14 091 €
-11 479 €
-77 €
0 €
133 478 €
50 978 €
Inventory turnover (days)
3
2
4
2
2
0
2
2
Customer payment term (days)
63
40
36
38
26
0
40
39
Supplier payment term (days)
86
42
18
22
31
0
50
33
Positioning of DIGITAL GOLF SOLUTIONS in its sector
Comparison with sector Gestion d'installations informatiques
Valuation estimate
Based on 59 transactions of similar company sales
in 2023,
the value of DIGITAL GOLF SOLUTIONS is estimated at
115 660 €
(range 57 240€ - 208 068€).
With an EBITDA of 3 086€, the sector multiple of 0.3x 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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
59 tx
57k€115k€208k€
115 660 €Range: 57 240€ - 208 068€
NAF 4 année 2023
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 086 €×0.3x
Estimation970 €
311€ - 3 816€
Revenue Multiple30%
1 911 434 €×0.16x
Estimation306 811 €
152 122€ - 548 489€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 59 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 (Gestion d'installations informatiques)
Compare DIGITAL GOLF SOLUTIONS with other companies in the same sector:
Frequently asked questions about DIGITAL GOLF SOLUTIONS
What is the revenue of DIGITAL GOLF SOLUTIONS ?
The revenue of DIGITAL GOLF SOLUTIONS in 2023 is 1.9 M€.
Is DIGITAL GOLF SOLUTIONS profitable?
DIGITAL GOLF SOLUTIONS recorded a net loss in 2023.
Where is the headquarters of DIGITAL GOLF SOLUTIONS ?
The headquarters of DIGITAL GOLF SOLUTIONS is located in PARIS (75017), in the department Paris.
Where to find the tax return of DIGITAL GOLF SOLUTIONS ?
The tax return of DIGITAL GOLF SOLUTIONS 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 DIGITAL GOLF SOLUTIONS operate?
DIGITAL GOLF SOLUTIONS operates in the sector Gestion d'installations informatiques (NAF code 62.03Z). 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