Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-11-21 (20 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: LORGUES (83510), Var
EUKLES SOLUTIONS : revenue, balance sheet and financial ratios
EUKLES SOLUTIONS is a French company
founded 20 years ago,
specialized in the sector Programmation informatique.
Based in LORGUES (83510),
this company of category GE
shows in 2024 a revenue of 9.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUKLES SOLUTIONS (SIREN 485162549)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
9 925 027 €
10 674 002 €
9 084 269 €
7 922 124 €
6 315 565 €
6 672 973 €
4 749 122 €
2 523 568 €
Net income
-7 731 094 €
-926 904 €
124 435 €
879 907 €
923 695 €
1 725 704 €
1 181 667 €
480 610 €
EBITDA
-2 346 439 €
-152 478 €
677 515 €
1 624 821 €
1 342 447 €
2 662 261 €
1 716 120 €
632 000 €
Net margin
-77.9%
-8.7%
1.4%
11.1%
14.6%
25.9%
24.9%
19.0%
Revenue and income statement
In 2024, EUKLES SOLUTIONS achieves revenue of 9.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.7%. Slight decline of -7% vs 2023. After deducting consumption (428 k€), gross margin stands at 9.5 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.3 M€, representing -23.6% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -1439%, reducing margin by 22.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7.7 M€ (-77.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 925 027 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 496 764 €
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
-2 346 439 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 113 938 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 731 094 €
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
-23.6%
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 -3%. 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 -46%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-3.485%
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
-46.463%
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
-62.325%
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
-0.027
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.023
5.742
0.0
0.203
0.335
0.328
0.954
-3.485
Financial autonomy
58.397
57.418
56.424
57.729
60.183
51.853
22.081
-46.463
Repayment capacity
0.001
0.129
0.0
0.008
0.014
0.026
-0.135
-0.027
Cash flow / Revenue
19.22%
25.279%
27.783%
17.374%
15.932%
6.457%
-1.896%
-62.325%
Sector positioning
Debt ratio
-3.482024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Excellent
In 2024, the debt ratio of EUKLES SOLUTIONS (-3.48) 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
-46.46%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Average-40 pts over 3 years
In 2024, the financial autonomy of EUKLES SOLUTIONS (-46.5%) 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
-0.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Excellent-26 pts over 3 years
In 2024, the repayment capacity of EUKLES SOLUTIONS (-0.03) 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 30.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
30.087
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
-154.771
Liquidity indicators evolution EUKLES SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
445.874
361.952
404.614
423.932
380.195
207.746
51.463
30.087
Interest coverage
0.0
0.0
0.032
0.081
0.043
0.127
-29.857
-154.771
Sector positioning
Liquidity ratio
30.092024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Watch-18 pts over 3 years
In 2024, the liquidity ratio of EUKLES SOLUTIONS (30.09) 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
-154.77x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Watch-30 pts over 3 years
In 2024, the interest coverage of EUKLES SOLUTIONS (-154.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 105 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 61 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 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-376 days): operations structurally generate cash. Notable WCR improvement over the period (-79716%), 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
-10 367 286 €
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
105 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
44 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
2 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
-376 j
WCR and payment terms evolution EUKLES SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
13 022 €
1 019 399 €
1 303 432 €
3 436 615 €
3 213 768 €
204 033 €
-5 385 674 €
-10 367 286 €
Inventory turnover (days)
3
2
2
1
3
3
3
2
Customer payment term (days)
84
69
49
105
92
75
93
105
Supplier payment term (days)
19
29
25
61
38
34
35
44
Positioning of EUKLES SOLUTIONS in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of EUKLES SOLUTIONS is estimated at
2 695 716 €
(range 1 523 852€ - 6 592 840€).
The price/revenue ratio is 0.27x
(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
120 transactions
1523k€2695k€6592k€
2 695 716 €Range: 1 523 852€ - 6 592 840€
NAF 5 all-time
Valuation method used
Revenue Multiple
9 925 027 €
×
0.27x
=2 695 716 €
Range: 1 523 853€ - 6 592 841€
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 120 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 (Programmation informatique)
Compare EUKLES SOLUTIONS with other companies in the same sector:
The revenue of EUKLES SOLUTIONS in 2024 is 9.9 M€.
Is EUKLES SOLUTIONS profitable?
EUKLES SOLUTIONS recorded a net loss in 2024.
Where is the headquarters of EUKLES SOLUTIONS ?
The headquarters of EUKLES SOLUTIONS is located in LORGUES (83510), in the department Var.
Where to find the tax return of EUKLES SOLUTIONS ?
The tax return of EUKLES 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 EUKLES SOLUTIONS operate?
EUKLES SOLUTIONS operates in the sector Programmation informatique (NAF code 62.01Z). 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