Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1998-01-21 (28 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
INTEC TELECOM SYSTEMS FRANCE : revenue, balance sheet and financial ratios
INTEC TELECOM SYSTEMS FRANCE is a French company
founded 28 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 11.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTEC TELECOM SYSTEMS FRANCE (SIREN 415314426)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
11 466 755 €
10 618 874 €
11 781 095 €
6 634 488 €
9 918 425 €
10 444 369 €
13 026 160 €
9 554 014 €
Net income
155 919 €
58 152 €
206 692 €
1 010 200 €
231 341 €
216 349 €
-7 634 €
82 498 €
EBITDA
367 273 €
-2 508 924 €
2 067 592 €
664 942 €
622 409 €
80 922 €
228 685 €
-1 756 057 €
Net margin
1.4%
0.5%
1.8%
15.2%
2.3%
2.1%
-0.1%
0.9%
Revenue and income statement
In 2024, INTEC TELECOM SYSTEMS FRANCE achieves revenue of 11.5 M€. Revenue is growing positively over 8 years (CAGR: +2.3%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 11.5 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 367 k€, representing 3.2% of revenue. Positive scissor effect: EBITDA margin improves by +26.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 156 k€, i.e. 1.4% 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
11 466 755 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 466 755 €
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
367 273 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
703 533 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
155 919 €
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
3.2%
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 0%. 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 26%. The balance between equity and debt is satisfactory.
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
0.0%
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
25.952%
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
-1.9%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution INTEC TELECOM SYSTEMS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
28.236
23.494
24.938
21.156
33.205
22.653
18.276
25.952
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-0.351%
-0.628%
-0.447%
2.136%
12.399%
17.13%
-7.39%
-1.9%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Excellent
In 2024, the debt ratio of INTEC TELECOM SYSTEMS FRANCE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
25.95%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average+6 pts over 3 years
In 2024, the financial autonomy of INTEC TELECOM SYSTEMS FRANCE (25.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of INTEC TELECOM SYSTEMS FRANCE (0.00) 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 139.91. 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 119.7x. Operating income very largely covers interest expenses: high safety margin.
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
139.91
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
119.677
Liquidity indicators evolution INTEC TELECOM SYSTEMS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
184.763
155.369
160.128
130.27
149.525
126.408
122.886
139.91
Interest coverage
-9.394
0.0
-0.005
9.065
-37.9
6.063
-13.047
119.677
Sector positioning
Liquidity ratio
139.912024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
In 2024, the liquidity ratio of INTEC TELECOM SYSTEMS FRANCE (139.91) 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
119.68x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excellent
In 2024, the interest coverage of INTEC TELECOM SYSTEMS FRANCE (119.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 294 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 427 days. Excellent situation: suppliers finance 133 days of the operating cycle (retail model). Overall, WCR represents 292 days of revenue, i.e. 9.3 M€ to permanently finance. Over 2016-2024, WCR increased by +443%, 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
9 313 872 €
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
294 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
427 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
292 j
WCR and payment terms evolution INTEC TELECOM SYSTEMS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 715 423 €
2 342 104 €
3 207 570 €
6 677 976 €
6 014 893 €
10 087 209 €
17 035 860 €
9 313 872 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
112
117
157
243
314
321
541
294
Supplier payment term (days)
78
103
154
326
457
452
516
427
Positioning of INTEC TELECOM SYSTEMS FRANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of INTEC TELECOM SYSTEMS FRANCE is estimated at
2 519 441 €
(range 880 003€ - 4 950 396€).
With an EBITDA of 367 273€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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
103 transactions
880k€2519k€4950k€
2 519 441 €Range: 880 003€ - 4 950 396€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
367 273 €×5.0x
Estimation1 847 866 €
318 097€ - 3 056 940€
Revenue Multiple30%
11 466 755 €×0.38x
Estimation4 330 054 €
2 063 832€ - 8 745 211€
Net Income Multiple20%
155 919 €×9.5x
Estimation1 482 465 €
509 024€ - 3 991 814€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Activités des sièges sociaux)
Compare INTEC TELECOM SYSTEMS FRANCE with other companies in the same sector:
Frequently asked questions about INTEC TELECOM SYSTEMS FRANCE
What is the revenue of INTEC TELECOM SYSTEMS FRANCE ?
The revenue of INTEC TELECOM SYSTEMS FRANCE in 2024 is 11.5 M€.
Is INTEC TELECOM SYSTEMS FRANCE profitable?
Yes, INTEC TELECOM SYSTEMS FRANCE generated a net profit of 156 k€ in 2024.
Where is the headquarters of INTEC TELECOM SYSTEMS FRANCE ?
The headquarters of INTEC TELECOM SYSTEMS FRANCE is located in PARIS (75008), in the department Paris.
Where to find the tax return of INTEC TELECOM SYSTEMS FRANCE ?
The tax return of INTEC TELECOM SYSTEMS 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 INTEC TELECOM SYSTEMS FRANCE operate?
INTEC TELECOM SYSTEMS FRANCE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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