Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1990-03-29 (36 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: LESQUIN (59810), Nord
GENERIX GROUP : revenue, balance sheet and financial ratios
GENERIX GROUP is a French company
founded 36 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in LESQUIN (59810),
this company of category ETI
shows in 2022 a revenue of 60.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GENERIX GROUP (SIREN 377619150)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
60 402 000 €
57 722 000 €
59 347 000 €
56 930 000 €
50 790 000 €
50 630 000 €
Net income
4 196 000 €
3 094 000 €
3 831 000 €
1 951 000 €
-1 088 000 €
468 000 €
EBITDA
1 833 000 €
2 254 000 €
2 820 000 €
2 658 000 €
-310 000 €
994 000 €
Net margin
6.9%
5.4%
6.5%
3.4%
-2.1%
0.9%
Revenue and income statement
In 2022, GENERIX GROUP achieves revenue of 60.4 M€. Revenue is growing positively over 6 years (CAGR: +3.6%). Vs 2021: +5%. After deducting consumption (712 k€), gross margin stands at 59.7 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.8 M€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.2 M€, i.e. 6.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
60 402 000 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 690 000 €
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
1 833 000 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 424 000 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 196 000 €
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
3.0%
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 16%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
15.607%
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
52.439%
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
10.458%
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
1.403
Solvency indicators evolution GENERIX GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
18.001
19.448
22.551
17.998
19.13
15.607
Financial autonomy
51.185
50.314
50.596
51.534
53.117
52.439
Repayment capacity
-6.836
-3.848
23.647
3.677
2.517
1.403
Cash flow / Revenue
-2.256%
-4.208%
0.755%
4.083%
6.925%
10.458%
Sector positioning
Debt ratio
15.612022
2020
2021
2022
Q1: 0.0
Med: 7.6
Q3: 59.53
Average
In 2022, the debt ratio of GENERIX GROUP (15.61) 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
52.44%2022
2020
2021
2022
Q1: 12.96%
Med: 39.29%
Q3: 61.58%
Good
In 2022, the financial autonomy of GENERIX GROUP (52.4%) 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
1.4 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.01 years
Average
In 2022, the repayment capacity of GENERIX GROUP (1.40) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 108 days. Excellent situation: suppliers finance 108 days of the operating cycle (retail model). WCR is negative (-193 days): operations structurally generate cash. Notable WCR improvement over the period (-29%), freeing up cash.
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
-32 350 103 €
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
0 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
108 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
-193 j
WCR and payment terms evolution GENERIX GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
-25 134 251 €
-25 492 009 €
-12 435 789 €
-26 954 814 €
-26 744 911 €
-32 350 103 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
128
117
122
112
103
108
Positioning of GENERIX GROUP in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of GENERIX GROUP is estimated at
6 418 557 €
(range 2 664 253€ - 16 180 241€).
With an EBITDA of 1 833 000€, the sector multiple of 1.0x 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 value2022
103 transactions
2664k€6418k€16180k€
6 418 557 €Range: 2 664 253€ - 16 180 241€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 833 000 €×1.0x
Estimation1 779 100 €
583 439€ - 5 749 085€
Revenue Multiple30%
60 402 000 €×0.25x
Estimation15 029 950 €
6 639 574€ - 33 078 322€
Net Income Multiple20%
4 196 000 €×1.2x
Estimation5 100 114 €
1 903 311€ - 16 911 012€
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 (Edition de logiciels applicatifs)
Compare GENERIX GROUP with other companies in the same sector:
Yes, GENERIX GROUP generated a net profit of 4.2 M€ in 2022.
Where is the headquarters of GENERIX GROUP ?
The headquarters of GENERIX GROUP is located in LESQUIN (59810), in the department Nord.
Where to find the tax return of GENERIX GROUP ?
The tax return of GENERIX GROUP 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 GENERIX GROUP operate?
GENERIX GROUP operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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