Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-10-01 (11 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PUTEAUX (92800), Hauts-de-Seine
MEDALLIA FRANCE SARL : revenue, balance sheet and financial ratios
MEDALLIA FRANCE SARL is a French company
founded 11 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PUTEAUX (92800),
this company of category PME
shows in 2025 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDALLIA FRANCE SARL (SIREN 805109782)
Indicator
2025
2024
2023
2022
2021
2019
2018
2016
Revenue
3 459 955 €
4 098 126 €
5 458 536 €
5 026 237 €
4 007 269 €
2 673 902 €
2 282 602 €
1 725 810 €
Net income
128 040 €
192 998 €
189 151 €
160 522 €
151 343 €
80 812 €
68 488 €
46 425 €
EBITDA
167 526 €
257 458 €
249 429 €
221 323 €
209 854 €
125 882 €
99 487 €
81 260 €
Net margin
3.7%
4.7%
3.5%
3.2%
3.8%
3.0%
3.0%
2.7%
Revenue and income statement
In 2025, MEDALLIA FRANCE SARL achieves revenue of 3.5 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +8.0%. Significant drop of -16% vs 2024. After deducting consumption (0 €), gross margin stands at 3.5 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 168 k€, representing 4.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 128 k€, i.e. 3.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 459 955 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 459 955 €
EBITDA (2025)
?
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
167 526 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
167 522 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
128 040 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.8%
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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
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 (2025)
?
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
69.677%
Cash flow / Revenue (2025)
?
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
3.701%
Repayment capacity (2025)
?
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
Solvency indicators evolution MEDALLIA FRANCE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
2025
Debt ratio
0.0
0.0
0.0
0.174
1.511
1.169
0.0
0.0
Financial autonomy
17.585
29.836
46.809
42.017
45.738
60.838
70.24
69.677
Repayment capacity
0.0
0.0
0.0
0.006
0.061
0.052
0.0
0.0
Cash flow / Revenue
2.69%
3.0%
3.022%
3.777%
3.186%
3.419%
4.709%
3.701%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 0.0
Med: 4.02
Q3: 41.15
Excellent
In 2025, the debt ratio of MEDALLIA FRANCE SARL (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
69.68%2025
2023
2024
2025
Q1: 15.03%
Med: 40.17%
Q3: 60.94%
Excellent
In 2025, the financial autonomy of MEDALLIA FRANCE SARL (69.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.03 years
Q3: 0.97 years
Excellent-27 pts over 3 years
In 2025, the repayment capacity of MEDALLIA FRANCE SARL (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 326.56. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
326.561
Interest coverage (2025)
?
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
0.714
Liquidity indicators evolution MEDALLIA FRANCE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
113.777
122.255
164.032
159.87
182.164
255.085
327.362
326.561
Interest coverage
10.092
1.241
3.557
-0.165
1.491
0.0
0.943
0.714
Sector positioning
Liquidity ratio
326.562025
2023
2024
2025
Q1: 156.35
Med: 281.16
Q3: 458.03
Good+6 pts over 3 years
In 2025, the liquidity ratio of MEDALLIA FRANCE SARL (326.56) 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
0.71x2025
2023
2024
2025
Q1: 0.0x
Med: 0.13x
Q3: 3.51x
Good+29 pts over 3 years
In 2025, the interest coverage of MEDALLIA FRANCE SARL (0.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). Overall, WCR represents 115 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2025, WCR increased by +548%, requiring additional financing.
Operating WCR (2025)
?
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
1 101 165 €
Customer credit (2025)
?
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 (2025)
?
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
57 j
Inventory turnover (2025)
?
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 (2025)
?
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
115 j
WCR and payment terms evolution MEDALLIA FRANCE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
2025
Operating WCR
-245 548 €
185 644 €
-113 507 €
325 350 €
360 532 €
440 504 €
792 291 €
1 101 165 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
49
57
30
48
30
54
49
57
Positioning of MEDALLIA FRANCE SARL 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 MEDALLIA FRANCE SARL is estimated at
370 709 €
(range 152 376€ - 934 363€).
With an EBITDA of 167 526€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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 value2025
103 transactions
152k€370k€934k€
370 709 €Range: 152 376€ - 934 363€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
167 526 €×1.0x
Estimation162 600 €
53 323€ - 525 434€
Revenue Multiple30%
3 459 955 €×0.25x
Estimation860 948 €
380 329€ - 1 894 797€
Net Income Multiple20%
128 040 €×1.2x
Estimation155 629 €
58 079€ - 516 036€
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 MEDALLIA FRANCE SARL with other companies in the same sector:
Frequently asked questions about MEDALLIA FRANCE SARL
What is the revenue of MEDALLIA FRANCE SARL ?
The revenue of MEDALLIA FRANCE SARL in 2025 is 3.5 M€.
Is MEDALLIA FRANCE SARL profitable?
Yes, MEDALLIA FRANCE SARL generated a net profit of 128 k€ in 2025.
Where is the headquarters of MEDALLIA FRANCE SARL ?
The headquarters of MEDALLIA FRANCE SARL is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of MEDALLIA FRANCE SARL ?
The tax return of MEDALLIA FRANCE SARL 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 MEDALLIA FRANCE SARL operate?
MEDALLIA FRANCE SARL 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