Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-04-15 (24 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: AIX-EN-PROVENCE (13290), Bouches-du-Rhone
GENYNTERACTIV.COM : revenue, balance sheet and financial ratios
GENYNTERACTIV.COM is a French company
founded 24 years ago,
specialized in the sector Programmation informatique.
Based in AIX-EN-PROVENCE (13290),
this company of category PME
shows in 2020 a revenue of 138 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GENYNTERACTIV.COM (SIREN 441691763)
Indicator
2020
2019
2018
2017
2016
Revenue
138 094 €
225 988 €
196 506 €
168 049 €
155 887 €
Net income
-11 620 €
66 870 €
37 506 €
40 577 €
34 588 €
EBITDA
-1 410 €
96 198 €
42 755 €
52 010 €
40 310 €
Net margin
-8.4%
29.6%
19.1%
24.1%
22.2%
Revenue and income statement
In 2020, GENYNTERACTIV.COM achieves revenue of 138 k€. Activity remains stable over the period (CAGR: -3.0%). Significant drop of -39% vs 2019. After deducting consumption (5 k€), gross margin stands at 133 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1 k€, representing -1.0% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -101%, reducing margin by 43.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -12 k€ (-8.4% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
138 094 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
133 139 €
EBITDA (2020)
?
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
-1 410 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-11 558 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-11 620 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.0%
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 8%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.421%
Financial autonomy (2020)
?
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
6.237%
Cash flow / Revenue (2020)
?
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
-1.169%
Repayment capacity (2020)
?
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
-2.997
Asset age ratio (2020)
?
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
2017
2018
2019
2020
Debt ratio
27.858
16.643
19.117
10.571
8.421
Financial autonomy
19.994
16.944
14.113
7.959
6.237
Repayment capacity
0.788
0.572
0.43
0.176
-2.997
Cash flow / Revenue
24.681%
27.232%
23.486%
33.937%
-1.169%
Sector positioning
Debt ratio
8.422020
2018
2019
2020
Q1: 0.0
Med: 4.09
Q3: 60.35
Average-8 pts over 3 years
In 2020, the debt ratio of GENYNTERACTIV.COM (8.42) 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
6.24%2020
2018
2019
2020
Q1: 2.85%
Med: 31.41%
Q3: 60.44%
Average-6 pts over 3 years
In 2020, the financial autonomy of GENYNTERACTIV.COM (6.2%) 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
-3.0 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 0.56 years
Excellent-50 pts over 3 years
In 2020, the repayment capacity of GENYNTERACTIV.COM (-3.00) 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 236.17. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
236.172
Interest coverage (2020)
?
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
-4.397
Liquidity indicators evolution GENYNTERACTIV.COM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
764.285
597.613
414.728
384.259
236.172
Interest coverage
0.839
0.671
0.61
0.165
-4.397
Sector positioning
Liquidity ratio
236.172020
2018
2019
2020
Q1: 132.33
Med: 240.27
Q3: 433.52
Average-26 pts over 3 years
In 2020, the liquidity ratio of GENYNTERACTIV.COM (236.17) 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
-4.4x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.18x
Average-50 pts over 3 years
In 2020, the interest coverage of GENYNTERACTIV.COM (-4.4x) 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: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The gap of 39 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 67 days of revenue, i.e. 26 k€ to permanently finance. Over 2016-2020, WCR increased by +45%, requiring additional financing.
Operating WCR (2020)
?
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
25 697 €
Customer credit (2020)
?
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
63 j
Supplier credit (2020)
?
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
24 j
Inventory turnover (2020)
?
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 (2020)
?
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
67 j
WCR and payment terms evolution GENYNTERACTIV.COM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
17 664 €
899 €
30 688 €
13 367 €
25 697 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
30
0
42
51
63
Supplier payment term (days)
9
24
24
18
24
Positioning of GENYNTERACTIV.COM in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of GENYNTERACTIV.COM is estimated at
37 507 €
(range 21 202€ - 91 730€).
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 value2020
120 transactions
21k€37k€91k€
37 507 €Range: 21 202€ - 91 730€
NAF 5 all-time
Valuation method used
Revenue Multiple
138 094 €
×
0.27x
=37 507 €
Range: 21 202€ - 91 731€
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 GENYNTERACTIV.COM with other companies in the same sector:
Frequently asked questions about GENYNTERACTIV.COM
What is the revenue of GENYNTERACTIV.COM ?
The revenue of GENYNTERACTIV.COM in 2020 is 138 k€.
Is GENYNTERACTIV.COM profitable?
GENYNTERACTIV.COM recorded a net loss in 2020.
Where is the headquarters of GENYNTERACTIV.COM ?
The headquarters of GENYNTERACTIV.COM is located in AIX-EN-PROVENCE (13290), in the department Bouches-du-Rhone.
Where to find the tax return of GENYNTERACTIV.COM ?
The tax return of GENYNTERACTIV.COM 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 GENYNTERACTIV.COM operate?
GENYNTERACTIV.COM 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