Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-04-27 (26 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: SEVRES (92310), Hauts-de-Seine
MADEO CONSULTANT : revenue, balance sheet and financial ratios
MADEO CONSULTANT is a French company
founded 26 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in SEVRES (92310),
this company of category PME
shows in 2021 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MADEO CONSULTANT (SIREN 431806645)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 296 827 €
1 449 191 €
1 289 558 €
1 135 969 €
1 053 008 €
1 431 686 €
Net income
84 426 €
116 785 €
116 785 €
98 242 €
62 463 €
60 278 €
31 673 €
24 472 €
-35 033 €
EBITDA
N/C
N/C
N/C
138 324 €
103 374 €
65 314 €
30 603 €
24 784 €
-30 756 €
Net margin
N/C
N/C
N/C
7.6%
4.3%
4.7%
2.8%
2.3%
-2.4%
Revenue and income statement
In 2024, MADEO CONSULTANT generates positive net income of 84 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
84 426 €
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 28%. 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 (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
27.771%
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
34.895%
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
2.335
1.94
1.591
4.126
0.938
0.706
0.0
0.0
27.771
Financial autonomy
31.407
27.622
49.495
38.912
37.786
53.575
50.101
50.101
34.895
Repayment capacity
-0.088
0.116
0.086
0.161
0.047
0.028
None
None
None
Cash flow / Revenue
-2.232%
2.293%
2.852%
4.69%
4.083%
7.597%
None%
None%
None%
Sector positioning
Debt ratio
27.772024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average+46 pts over 3 years
In 2024, the debt ratio of MADEO CONSULTANT (27.77) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
34.9%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Good-16 pts over 3 years
In 2024, the financial autonomy of MADEO CONSULTANT (34.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 165.46. 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
165.461
Liquidity indicators evolution MADEO CONSULTANT
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
137.274
132.947
182.757
158.652
155.967
208.115
176.506
176.506
165.461
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
165.462024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average
In 2024, the liquidity ratio of MADEO CONSULTANT (165.46) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 424 days. Excellent situation: suppliers finance 424 days of the operating cycle (retail model).
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
0 €
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
0 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
424 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 and payment terms evolution MADEO CONSULTANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
128 780 €
307 310 €
107 667 €
359 013 €
316 648 €
293 277 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
1
0
0
0
0
Customer payment term (days)
44
108
44
91
93
97
465
465
0
Supplier payment term (days)
50
120
36
101
111
70
349
349
424
Positioning of MADEO CONSULTANT in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of MADEO CONSULTANT is estimated at
124 549 €
(range 53 820€ - 365 629€).
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
215 transactions
53k€124k€365k€
124 549 €Range: 53 820€ - 365 629€
NAF 5 all-time
Valuation method used
Net Income Multiple
84 426 €
×
1.5x
=124 550 €
Range: 53 821€ - 365 629€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Conseil en systèmes et logiciels informatiques)
Compare MADEO CONSULTANT with other companies in the same sector:
The revenue of MADEO CONSULTANT in 2021 is 1.3 M€.
Is MADEO CONSULTANT profitable?
Yes, MADEO CONSULTANT generated a net profit of 84 k€ in 2024.
Where is the headquarters of MADEO CONSULTANT ?
The headquarters of MADEO CONSULTANT is located in SEVRES (92310), in the department Hauts-de-Seine.
Where to find the tax return of MADEO CONSULTANT ?
The tax return of MADEO CONSULTANT 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 MADEO CONSULTANT operate?
MADEO CONSULTANT operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). 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