Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-09-24 (21 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: GOUVIEUX (60500), Oise
EQUINOXE SOFTWARE : revenue, balance sheet and financial ratios
EQUINOXE SOFTWARE is a French company
founded 21 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in GOUVIEUX (60500),
this company of category PME
shows in 2023 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EQUINOXE SOFTWARE (SIREN 478938632)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 382 164 €
1 675 150 €
1 274 288 €
1 289 660 €
1 250 760 €
1 211 428 €
1 210 959 €
997 859 €
Net income
161 388 €
108 944 €
-423 269 €
179 723 €
52 561 €
38 378 €
51 720 €
106 600 €
33 000 €
EBITDA
N/C
516 136 €
434 654 €
473 081 €
535 211 €
360 638 €
326 778 €
376 431 €
290 894 €
Net margin
N/C
7.9%
-25.3%
14.1%
4.1%
3.1%
4.3%
8.8%
3.3%
Revenue and income statement
In 2024, EQUINOXE SOFTWARE generates positive net income of 161 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 33 k€ -> 161 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
161 388 €
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 12%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
11.577%
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
66.31%
Solvency indicators evolution EQUINOXE SOFTWARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.758
2.866
1.578
0.475
19.194
18.512
21.213
15.518
11.577
Financial autonomy
82.268
80.403
85.189
87.738
69.854
72.467
66.632
70.04
66.31
Repayment capacity
0.211
0.108
0.069
0.02
0.615
0.748
3.866
0.413
None
Cash flow / Revenue
31.894%
33.124%
29.633%
30.885%
40.173%
35.65%
4.65%
37.827%
None%
Sector positioning
Debt ratio
11.582024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average
In 2024, the debt ratio of EQUINOXE SOFTWARE (11.58) 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
66.31%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Excellent
In 2024, the financial autonomy of EQUINOXE SOFTWARE (66.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.41 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.65 years
Average-9 pts over 2 years
In 2023, the repayment capacity of EQUINOXE SOFTWARE (0.41) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution EQUINOXE SOFTWARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
415 489 €
592 922 €
-156 747 €
-126 277 €
-163 490 €
-171 468 €
-233 047 €
-191 609 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
95
0
0
0
0
0
0
0
Supplier payment term (days)
38
53
36
35
45
40
37
39
0
Positioning of EQUINOXE SOFTWARE 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 EQUINOXE SOFTWARE is estimated at
238 088 €
(range 102 882€ - 698 933€).
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
102k€238k€698k€
238 088 €Range: 102 882€ - 698 933€
NAF 5 all-time
Valuation method used
Net Income Multiple
161 388 €
×
1.5x
=238 088 €
Range: 102 883€ - 698 934€
Only this financial indicator is available for this company.
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 EQUINOXE SOFTWARE with other companies in the same sector:
Frequently asked questions about EQUINOXE SOFTWARE
What is the revenue of EQUINOXE SOFTWARE ?
The revenue of EQUINOXE SOFTWARE in 2023 is 1.4 M€.
Is EQUINOXE SOFTWARE profitable?
Yes, EQUINOXE SOFTWARE generated a net profit of 161 k€ in 2024.
Where is the headquarters of EQUINOXE SOFTWARE ?
The headquarters of EQUINOXE SOFTWARE is located in GOUVIEUX (60500), in the department Oise.
Where to find the tax return of EQUINOXE SOFTWARE ?
The tax return of EQUINOXE SOFTWARE 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 EQUINOXE SOFTWARE operate?
EQUINOXE SOFTWARE 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