FNP TECHNOLOGIES SA : revenue, balance sheet and financial ratios
FNP TECHNOLOGIES SA is a French company
founded 9 years ago,
specialized in the sector Programmation informatique.
Based in VALBONNE (06560),
this company of category PME
shows in 2022 a revenue of 47 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FNP TECHNOLOGIES SA (SIREN 821519113)
Indicator
2022
2021
2020
2019
Revenue
47 055 €
63 700 €
75 700 €
110 119 €
Net income
-91 104 €
-29 281 €
-901 €
-39 226 €
EBITDA
-248 777 €
-92 647 €
13 440 €
-8 952 €
Net margin
-193.6%
-46.0%
-1.2%
-35.6%
Revenue and income statement
In 2022, FNP TECHNOLOGIES SA achieves revenue of 47 k€. Revenue is declining over the period 2019-2022 (CAGR: -24.7%). Significant drop of -26% vs 2021. After deducting consumption (899 €), gross margin stands at 46 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -249 k€, representing -528.7% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -169%, reducing margin by 383.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -91 k€ (-193.6% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
47 055 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
46 156 €
EBITDA (2022)
?
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
-248 777 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-244 324 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-91 104 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-528.7%
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 6%. 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 92%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.423%
Financial autonomy (2022)
?
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
92.247%
Cash flow / Revenue (2022)
?
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
-203.079%
Repayment capacity (2022)
?
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
-4.517
Solvency indicators evolution FNP TECHNOLOGIES SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Debt ratio
0.443
1.686
0.0
6.423
Financial autonomy
51.638
49.999
93.139
92.247
Repayment capacity
-0.147
1.806
0.0
-4.517
Cash flow / Revenue
-8.83%
3.968%
-49.036%
-203.079%
Sector positioning
Debt ratio
6.422022
2020
2021
2022
Q1: 0.0
Med: 4.45
Q3: 61.94
Average+16 pts over 3 years
In 2022, the debt ratio of FNP TECHNOLOGIES SA (6.42) 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
92.25%2022
2020
2021
2022
Q1: 3.97%
Med: 33.95%
Q3: 62.97%
Excellent+9 pts over 3 years
In 2022, the financial autonomy of FNP TECHNOLOGIES SA (92.2%) 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
-4.52 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.75 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of FNP TECHNOLOGIES SA (-4.52) 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 30.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
30.439
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution FNP TECHNOLOGIES SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
8.827
8.606
14.511
30.439
Interest coverage
-319.739
5.759
-0.221
0.0
Sector positioning
Liquidity ratio
30.442022
2020
2021
2022
Q1: 129.44
Med: 240.62
Q3: 451.95
Average
In 2022, the liquidity ratio of FNP TECHNOLOGIES SA (30.44) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.71x
Average-50 pts over 3 years
In 2022, the interest coverage of FNP TECHNOLOGIES SA (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 166 days. Excellent situation: suppliers finance 120 days of the operating cycle (retail model). Overall, WCR represents 105 days of revenue, i.e. 14 k€ to permanently finance. Over 2019-2022, WCR increased by +147%, requiring additional financing.
Operating WCR (2022)
?
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
13 743 €
Customer credit (2022)
?
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
46 j
Supplier credit (2022)
?
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
166 j
Inventory turnover (2022)
?
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 (2022)
?
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
105 j
WCR and payment terms evolution FNP TECHNOLOGIES SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
-29 454 €
-41 330 €
-196 640 €
13 743 €
Inventory turnover (days)
6
9
0
0
Customer payment term (days)
18
24
93
46
Supplier payment term (days)
644
1346
600
166
Positioning of FNP TECHNOLOGIES SA in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of FNP TECHNOLOGIES SA is estimated at
12 780 €
(range 7 224€ - 31 256€).
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 value2022
120 transactions
7k€12k€31k€
12 780 €Range: 7 224€ - 31 256€
NAF 5 all-time
Valuation method used
Revenue Multiple
47 055 €
×
0.27x
=12 781 €
Range: 7 225€ - 31 257€
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 FNP TECHNOLOGIES SA with other companies in the same sector:
Frequently asked questions about FNP TECHNOLOGIES SA
What is the revenue of FNP TECHNOLOGIES SA ?
The revenue of FNP TECHNOLOGIES SA in 2022 is 47 k€.
Is FNP TECHNOLOGIES SA profitable?
FNP TECHNOLOGIES SA recorded a net loss in 2022.
Where is the headquarters of FNP TECHNOLOGIES SA ?
The headquarters of FNP TECHNOLOGIES SA is located in VALBONNE (06560), in the department Alpes-Maritimes.
Where to find the tax return of FNP TECHNOLOGIES SA ?
The tax return of FNP TECHNOLOGIES SA 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 FNP TECHNOLOGIES SA operate?
FNP TECHNOLOGIES SA 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