IC DIGITAL CONCEPT : revenue, balance sheet and financial ratios
IC DIGITAL CONCEPT is a French company
founded 29 years ago,
specialized in the sector Activités de pré-presse .
Based in SAINT-JEAN (31240),
this company of category PME
shows in 2024 a revenue of 16 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IC DIGITAL CONCEPT (SIREN 409724200)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
15 813 €
31 144 €
128 861 €
156 853 €
6 913 €
17 021 €
N/C
1 022 188 €
1 213 936 €
Net income
-13 234 €
-91 857 €
47 361 €
112 337 €
-13 010 €
-259 127 €
201 230 €
-119 787 €
23 777 €
EBITDA
-32 910 €
-41 174 €
27 188 €
94 539 €
-49 417 €
-182 895 €
N/C
-116 481 €
-1 061 €
Net margin
-83.7%
-294.9%
36.8%
71.6%
-188.2%
-1522.4%
N/C
-11.7%
2.0%
Revenue and income statement
In 2024, IC DIGITAL CONCEPT achieves revenue of 16 k€. Revenue is declining over the period 2016-2024 (CAGR: -41.9%). Significant drop of -49% vs 2023. After deducting consumption (0 €), gross margin stands at 16 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -33 k€, representing -208.1% of revenue. Warning negative scissor effect: despite revenue change (-49%), EBITDA varies by +20%, reducing margin by 75.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13 k€ (-83.7% 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
15 813 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 813 €
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
-32 910 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-34 638 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 234 €
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
-208.1%
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. 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
100.773%
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
42.97%
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
-72.763%
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
-29.109
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.298
9.471
9.226
5.603
4.175
61.136
41.086
62.848
100.773
Financial autonomy
51.912
46.509
74.991
80.039
79.145
55.434
62.278
52.079
42.97
Repayment capacity
0.907
-0.317
None
-0.062
-0.231
2.125
5.338
-1.998
-29.109
Cash flow / Revenue
3.927%
-10.088%
None%
-1077.234%
-716.982%
69.269%
25.929%
-348.956%
-72.763%
Sector positioning
Debt ratio
100.772024
2022
2023
2024
Q1: 2.56
Med: 17.57
Q3: 56.93
Watch+19 pts over 3 years
In 2024, the debt ratio of IC DIGITAL CONCEPT (100.77) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
42.97%2024
2022
2023
2024
Q1: 14.88%
Med: 42.89%
Q3: 63.77%
Good-25 pts over 3 years
In 2024, the financial autonomy of IC DIGITAL CONCEPT (43.0%) 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
-29.11 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.32 years
Q3: 1.47 years
Excellent-70 pts over 3 years
In 2024, the repayment capacity of IC DIGITAL CONCEPT (-29.11) 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 930.29. 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
930.286
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
-20.298
Liquidity indicators evolution IC DIGITAL CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
201.877
172.834
454.536
578.727
558.745
801.303
621.155
826.359
930.286
Interest coverage
-373.516
-1.263
None
-0.74
-0.293
17.564
2.008
-120.358
-20.298
Sector positioning
Liquidity ratio
930.292024
2022
2023
2024
Q1: 152.81
Med: 247.39
Q3: 401.05
Excellent
In 2024, the liquidity ratio of IC DIGITAL CONCEPT (930.29) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-20.3x2024
2022
2023
2024
Q1: 0.0x
Med: 0.4x
Q3: 3.38x
Watch-46 pts over 3 years
In 2024, the interest coverage of IC DIGITAL CONCEPT (-20.3x) 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: 1132 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 142 days. The gap of 990 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 12767 days of revenue, i.e. 561 k€ to permanently finance. Over 2016-2024, WCR increased by +23%, requiring additional financing.
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
560 774 €
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
1132 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
142 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 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
12767 j
WCR and payment terms evolution IC DIGITAL CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
456 270 €
291 947 €
0 €
312 568 €
287 177 €
542 628 €
476 391 €
455 660 €
560 774 €
Inventory turnover (days)
12
15
0
0
0
0
0
0
0
Customer payment term (days)
141
113
371
481
1060
175
149
528
1132
Supplier payment term (days)
54
35
18
10
103
181
155
125
142
Positioning of IC DIGITAL CONCEPT in its sector
Comparison with sector Activités de pré-presse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 1 721€ to 7 041€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1k€3k€7k€
3 929 €Range: 1 721€ - 7 041€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Activités de pré-presse )
Compare IC DIGITAL CONCEPT with other companies in the same sector:
Frequently asked questions about IC DIGITAL CONCEPT
What is the revenue of IC DIGITAL CONCEPT ?
The revenue of IC DIGITAL CONCEPT in 2024 is 16 k€.
Is IC DIGITAL CONCEPT profitable?
IC DIGITAL CONCEPT recorded a net loss in 2024.
Where is the headquarters of IC DIGITAL CONCEPT ?
The headquarters of IC DIGITAL CONCEPT is located in SAINT-JEAN (31240), in the department Haute-Garonne.
Where to find the tax return of IC DIGITAL CONCEPT ?
The tax return of IC DIGITAL CONCEPT 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 IC DIGITAL CONCEPT operate?
IC DIGITAL CONCEPT operates in the sector Activités de pré-presse (NAF code 18.13Z). 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