Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-03-01 (14 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: LABEGE (31670), Haute-Garonne
INBENTA FRANCE : revenue, balance sheet and financial ratios
INBENTA FRANCE is a French company
founded 14 years ago,
specialized in the sector Programmation informatique.
Based in LABEGE (31670),
this company of category PME
shows in 2024 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INBENTA FRANCE (SIREN 749896981)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 922 623 €
3 808 919 €
3 599 020 €
3 738 065 €
3 711 903 €
3 717 460 €
2 788 030 €
1 917 932 €
1 129 401 €
808 835 €
Net income
377 506 €
158 223 €
-424 194 €
-38 795 €
2 844 €
468 157 €
226 244 €
163 328 €
69 618 €
127 153 €
EBITDA
2 209 726 €
1 532 873 €
1 168 903 €
1 459 105 €
1 114 545 €
858 011 €
270 757 €
196 500 €
13 388 €
112 802 €
Net margin
9.6%
4.2%
-11.8%
-1.0%
0.1%
12.6%
8.1%
8.5%
6.2%
15.7%
Revenue and income statement
In 2024, INBENTA FRANCE achieves revenue of 3.9 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.2%. Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 3.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.2 M€, representing 56.3% of revenue. Positive scissor effect: EBITDA margin improves by +16.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 378 k€, i.e. 9.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 922 623 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 922 623 €
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
2 209 726 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
356 852 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
377 506 €
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
56.3%
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 62%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
3.007%
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
61.734%
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
9.675%
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
0.094
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
28.217
0.004
0.003
0.0
0.0
0.0
0.0
0.0
3.007
Financial autonomy
52.336
31.413
32.972
38.588
48.929
46.865
44.252
43.126
43.932
61.734
Repayment capacity
0.0
0.895
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.094
Cash flow / Revenue
15.656%
6.816%
9.974%
8.609%
12.677%
1.193%
-0.567%
-11.058%
8.743%
9.675%
Sector positioning
Debt ratio
3.012024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Good+22 pts over 3 years
In 2024, the debt ratio of INBENTA FRANCE (3.01) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.73%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Good+15 pts over 3 years
In 2024, the financial autonomy of INBENTA FRANCE (61.7%) 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
0.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Average+31 pts over 3 years
In 2024, the repayment capacity of INBENTA FRANCE (0.09) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 534.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
534.368
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
0.024
Liquidity indicators evolution INBENTA FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
220.93
177.211
153.663
152.82
191.61
205.809
195.804
231.975
278.037
534.368
Interest coverage
0.0
0.0
0.078
0.212
0.0
0.0
0.0
0.0
0.0
0.024
Sector positioning
Liquidity ratio
534.372024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Excellent+27 pts over 3 years
In 2024, the liquidity ratio of INBENTA FRANCE (534.37) 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
0.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Good+26 pts over 3 years
In 2024, the interest coverage of INBENTA FRANCE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Overall, WCR represents 126 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2015-2024, WCR increased by +4240%, 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
1 372 330 €
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
33 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
72 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
126 j
WCR and payment terms evolution INBENTA FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-33 146 €
-119 344 €
-143 653 €
257 196 €
593 790 €
205 417 €
216 359 €
699 362 €
812 633 €
1 372 330 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
46
48
58
64
86
59
67
88
51
33
Supplier payment term (days)
43
40
70
125
122
453
585
104
41
72
Positioning of INBENTA FRANCE in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of INBENTA FRANCE is estimated at
2 939 051 €
(range 1 317 317€ - 7 989 155€).
With an EBITDA of 2 209 726€, the sector multiple of 2.2x is applied.
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
1317k€2939k€7989k€
2 939 051 €Range: 1 317 317€ - 7 989 155€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 209 726 €×2.2x
Estimation4 913 827 €
2 132 232€ - 13 517 269€
Revenue Multiple30%
3 922 623 €×0.27x
Estimation1 065 416 €
602 265€ - 2 605 658€
Net Income Multiple20%
377 506 €×2.2x
Estimation812 569 €
352 607€ - 2 244 118€
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 INBENTA FRANCE with other companies in the same sector:
Yes, INBENTA FRANCE generated a net profit of 378 k€ in 2024.
Where is the headquarters of INBENTA FRANCE ?
The headquarters of INBENTA FRANCE is located in LABEGE (31670), in the department Haute-Garonne.
Where to find the tax return of INBENTA FRANCE ?
The tax return of INBENTA FRANCE 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 INBENTA FRANCE operate?
INBENTA FRANCE 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