LE SPHINX DEVELOPPEMENT : revenue, balance sheet and financial ratios
LE SPHINX DEVELOPPEMENT is a French company
founded 31 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in CHAVANOD (74650),
this company of category PME
shows in 2022 a revenue of 8.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE SPHINX DEVELOPPEMENT (SIREN 398616342)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
8 922 308 €
N/C
N/C
N/C
N/C
5 909 449 €
5 682 576 €
Net income
1 362 822 €
1 350 431 €
1 542 355 €
1 284 318 €
1 290 230 €
1 242 183 €
898 648 €
867 670 €
EBITDA
N/C
1 757 125 €
N/C
N/C
N/C
N/C
1 190 319 €
1 283 025 €
Net margin
N/C
15.1%
N/C
N/C
N/C
N/C
15.2%
15.3%
Revenue and income statement
In 2023, LE SPHINX DEVELOPPEMENT generates positive net income of 1.4 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 868 k€ -> 1.4 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 362 822 €
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 5%. 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 35%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.256%
Financial autonomy (2023)
?
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
35.008%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE SPHINX DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.07
0.085
3.328
2.623
2.703
2.944
5.256
Financial autonomy
55.022
36.302
43.528
41.598
42.815
39.908
35.802
35.008
Repayment capacity
0.0
0.001
None
None
None
None
0.045
None
Cash flow / Revenue
16.204%
14.165%
None%
None%
None%
None%
14.835%
None%
Sector positioning
Debt ratio
5.262023
2021
2022
2023
Q1: 0.0
Med: 7.38
Q3: 53.46
Good+10 pts over 3 years
In 2023, the debt ratio of LE SPHINX DEVELOPPEMENT (5.26) 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
35.01%2023
2021
2022
2023
Q1: 14.86%
Med: 40.01%
Q3: 62.52%
Average-7 pts over 3 years
In 2023, the financial autonomy of LE SPHINX DEVELOPPEMENT (35.0%) 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
0.04 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.01 years
Average
In 2022, the repayment capacity of LE SPHINX DEVELOPPEMENT (0.04) 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 306.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
306.506
Liquidity indicators evolution LE SPHINX DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
338.601
252.309
282.872
260.042
284.663
287.612
272.848
306.506
Interest coverage
0.002
0.012
None
None
None
None
0.009
None
Sector positioning
Liquidity ratio
306.512023
2021
2022
2023
Q1: 147.42
Med: 250.59
Q3: 478.63
Good
In 2023, the liquidity ratio of LE SPHINX DEVELOPPEMENT (306.51) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.01x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.79x
Good
In 2022, the interest coverage of LE SPHINX DEVELOPPEMENT (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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution LE SPHINX DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
101 320 €
199 267 €
0 €
0 €
0 €
0 €
-1 037 486 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
65
78
0
0
0
0
58
0
Supplier payment term (days)
28
74
0
0
0
0
63
0
Positioning of LE SPHINX DEVELOPPEMENT 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 LE SPHINX DEVELOPPEMENT is estimated at
1 656 469 €
(range 618 177€ - 5 492 540€).
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 value2023
103 transactions
618k€1656k€5492k€
1 656 469 €Range: 618 177€ - 5 492 540€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 362 822 €
×
1.2x
=1 656 470 €
Range: 618 178€ - 5 492 540€
Only this financial indicator is available for this company.
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 LE SPHINX DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about LE SPHINX DEVELOPPEMENT
What is the revenue of LE SPHINX DEVELOPPEMENT ?
The revenue of LE SPHINX DEVELOPPEMENT in 2022 is 8.9 M€.
Is LE SPHINX DEVELOPPEMENT profitable?
Yes, LE SPHINX DEVELOPPEMENT generated a net profit of 1.4 M€ in 2023.
Where is the headquarters of LE SPHINX DEVELOPPEMENT ?
The headquarters of LE SPHINX DEVELOPPEMENT is located in CHAVANOD (74650), in the department Haute-Savoie.
Where to find the tax return of LE SPHINX DEVELOPPEMENT ?
The tax return of LE SPHINX DEVELOPPEMENT 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 LE SPHINX DEVELOPPEMENT operate?
LE SPHINX DEVELOPPEMENT 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