Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-06-01 (19 years)Status: ActiveBusiness sector: Reproduction d'enregistrementsLocation: TOULOUSE (31300), Haute-Garonne
DIGITAL PLANET : revenue, balance sheet and financial ratios
DIGITAL PLANET is a French company
founded 19 years ago,
specialized in the sector Reproduction d'enregistrements.
Based in TOULOUSE (31300),
this company of category PME
shows in 2023 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIGITAL PLANET (SIREN 490094273)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
28 237 €
1 508 €
4 841 €
4 251 €
6 876 €
7 274 €
17 843 €
33 198 €
51 046 €
Net income
391 €
10 €
23 €
2 €
23 €
8 €
4 €
-8 €
9 €
EBITDA
15 391 €
-3 990 €
-9 977 €
-8 791 €
-3 383 €
-14 709 €
-4 609 €
-10 471 €
2 254 €
Net margin
1.4%
0.7%
0.5%
0.0%
0.3%
0.1%
0.0%
-0.0%
0.0%
Revenue and income statement
In 2023, DIGITAL PLANET achieves revenue of 28 k€. Revenue is declining over the period 2015-2023 (CAGR: -7.1%). Vs 2022, growth of +1772% (2 k€ -> 28 k€). After deducting consumption (739 €), gross margin stands at 27 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15 k€, representing 54.5% of revenue. Positive scissor effect: EBITDA margin improves by +319.1 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 391 €, i.e. 1.4% 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
28 237 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 498 €
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
15 391 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 391 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
391 €
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
54.5%
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 3078%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 39.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
3078.244%
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
3.147%
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
1.385%
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
39.442
Solvency indicators evolution DIGITAL PLANET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
7319.328
13290.196
9498.246
6264.407
5540.602
4813.393
4780.451
5009.244
3078.244
Financial autonomy
0.73
0.744
1.042
1.571
1.764
2.035
2.047
1.957
3.147
Repayment capacity
3.866
8.866
27.622
25.402
62.983
-0.613
276.435
596.1
39.442
Cash flow / Revenue
4.414%
4.606%
2.197%
4.001%
1.702%
-206.798%
0.475%
0.663%
1.385%
Sector positioning
Debt ratio
3078.242023
2021
2022
2023
Q1: 0.09
Med: 52.29
Q3: 99.23
Watch
In 2023, the debt ratio of DIGITAL PLANET (3078.24) 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
3.15%2023
2021
2022
2023
Q1: 2.36%
Med: 18.98%
Q3: 37.57%
Average+21 pts over 3 years
In 2023, the financial autonomy of DIGITAL PLANET (3.1%) 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
39.44 years2023
2021
2022
2023
Q1: 0.0 years
Med: 1.17 years
Q3: 9.62 years
Watch-19 pts over 3 years
In 2023, the repayment capacity of DIGITAL PLANET (39.44) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
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: 109 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 109 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 157 days of revenue, i.e. 12 k€ to permanently finance.
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
12 339 €
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
109 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
0 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
1 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
157 j
WCR and payment terms evolution DIGITAL PLANET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
14 013 €
11 167 €
7 904 €
4 240 €
3 921 €
2 062 €
2 655 €
4 106 €
12 339 €
Inventory turnover (days)
99
90
119
139
131
10
7
200
1
Customer payment term (days)
0
5
23
0
0
4
0
0
109
Supplier payment term (days)
37
1
0
0
0
0
0
0
0
Positioning of DIGITAL PLANET in its sector
Comparison with sector Reproduction d'enregistrements
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of DIGITAL PLANET is estimated at
27 416 €
(range 13 976€ - 63 609€).
With an EBITDA of 15 391€, the sector multiple of 3.2x 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
13k€27k€63k€
27 416 €Range: 13 976€ - 63 609€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 391 €×3.2x
Estimation49 975 €
25 281€ - 117 106€
Revenue Multiple30%
28 237 €×0.25x
Estimation6 957 €
3 932€ - 13 502€
Net Income Multiple20%
391 €×4.4x
Estimation1 709 €
780€ - 5 029€
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 (Reproduction d'enregistrements)
Compare DIGITAL PLANET with other companies in the same sector:
Yes, DIGITAL PLANET generated a net profit of 391€ in 2023.
Where is the headquarters of DIGITAL PLANET ?
The headquarters of DIGITAL PLANET is located in TOULOUSE (31300), in the department Haute-Garonne.
Where to find the tax return of DIGITAL PLANET ?
The tax return of DIGITAL PLANET 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 PLANET operate?
DIGITAL PLANET operates in the sector Reproduction d'enregistrements (NAF code 18.20Z). 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