SIREN : 331221150
LOCAL.FR is a French company founded 41 years ago, specialized in the sector Programmation informatique. Based in BOULOGNE-BILLANCOURT (92100), this company of category ETI shows in 2024 a revenue of 51.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 128 553 € | 42 239 768 € | 36 709 447 € | 30 563 405 € | 22 305 904 € | 19 728 217 € | 14 934 165 € | 12 064 703 € | 9 599 874 € |
| Net income | -75 784 € | 4 496 788 € | 5 684 207 € | 3 085 199 € | 826 931 € | -340 021 € | -1 146 435 € | -75 689 € | -517 258 € |
| EBITDA | 13 910 427 € | 24 587 080 € | 10 636 144 € | 7 676 242 € | 3 904 864 € | 3 386 681 € | 1 342 391 € | 1 185 977 € | 1 150 054 € |
| Net margin | -0.1% | 10.6% | 15.5% | 10.1% | 3.7% | -1.7% | -7.7% | -0.6% | -5.4% |
In 2024, LOCAL.FR achieves revenue of 51.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +23.3%. Vs 2023, growth of +21% (42.2 M€ -> 51.1 M€). After deducting consumption (2.0 M€), gross margin stands at 49.1 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 13.9 M€, representing 27.2% of revenue. Warning negative scissor effect: despite revenue change (+21%), EBITDA varies by -43%, reducing margin by 31.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -76 k€ (-0.1% of revenue), which will impact equity.
51 128 553 €
49 131 856 €
13 910 427 €
8 533 735 €
-75 784 €
27.2%
The debt ratio (= Financial debt / Equity x 100) stands at 153%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 21.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
152.885%
29.525%
21.143%
4.626
68.1%
In 2024, the debt ratio of LOCAL.FR (152.88) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2024, the financial autonomy of LOCAL.FR (29.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of LOCAL.FR (4.63) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 409.54. 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 11.3x. Operating income very largely covers interest expenses: high safety margin.
409.537
11.251
In 2024, the liquidity ratio of LOCAL.FR (409.54) 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.
In 2024, the interest coverage of LOCAL.FR (11.2x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 679 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The gap of 630 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 586 days of revenue, i.e. 83.2 M€ to permanently finance. Over 2016-2024, WCR increased by +995%, requiring additional financing.
83 162 125 €
679 j
49 j
0 j
586 j
Based on 120 transactions of similar company sales (all years), the value of LOCAL.FR is estimated at 24 540 714 € (range 11 332 908€ - 65 918 853€). With an EBITDA of 13 910 427€, 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.
Ajustez les pondérations selon votre analyse
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.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare LOCAL.FR with other companies in the same sector:
Voir toutes les statistiques du secteur Programmation informatique
The revenue of LOCAL.FR in 2024 is 51.1 M€.
LOCAL.FR recorded a net loss in 2024.
The headquarters of LOCAL.FR is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
The tax return of LOCAL.FR 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).
LOCAL.FR operates in the sector Programmation informatique (NAF code 62.01Z). See the 'Sector positioning' section above to compare the company with its competitors.