Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1992-04-07 (34 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75014), Paris
MEGA INTERNATIONAL : revenue, balance sheet and financial ratios
MEGA INTERNATIONAL is a French company
founded 34 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75014),
this company of category PME
shows in 2024 a revenue of 21.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEGA INTERNATIONAL (SIREN 385185806)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
21 678 987 €
20 112 542 €
19 299 334 €
19 874 645 €
19 768 615 €
21 737 463 €
20 227 691 €
20 679 343 €
22 208 367 €
Net income
-2 367 442 €
-2 707 925 €
-2 005 268 €
475 060 €
-11 381 €
1 448 220 €
1 521 408 €
1 510 331 €
1 037 481 €
EBITDA
-9 374 651 €
-11 904 577 €
-9 771 249 €
-5 984 078 €
-4 463 410 €
-3 823 543 €
-4 553 334 €
-3 296 886 €
-2 544 205 €
Net margin
-10.9%
-13.5%
-10.4%
2.4%
-0.1%
6.7%
7.5%
7.3%
4.7%
Revenue and income statement
In 2024, MEGA INTERNATIONAL achieves revenue of 21.7 M€. Activity remains stable over the period (CAGR: -0.3%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 21.7 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 -9.4 M€, representing -43.2% of revenue. Positive scissor effect: EBITDA margin improves by +15.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.4 M€ (-10.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
21 678 987 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 678 987 €
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
-9 374 651 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 906 703 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 367 442 €
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
-43.2%
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 2%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
2.461%
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
18.915%
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
-11.376%
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
-0.056
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
1.042
0.362
1.576
1.599
1.693
2.009
3.709
1.562
2.461
Financial autonomy
54.773
43.627
39.001
31.9
30.458
35.849
22.892
24.441
18.915
Repayment capacity
0.204
0.037
0.636
0.251
-0.341
-0.25
-0.081
-0.024
-0.056
Cash flow / Revenue
3.204%
4.42%
1.131%
2.691%
-2.304%
-3.892%
-15.797%
-25.286%
-11.376%
Sector positioning
Debt ratio
2.462024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Good
In 2024, the debt ratio of MEGA INTERNATIONAL (2.46) 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
18.91%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Average
In 2024, the financial autonomy of MEGA INTERNATIONAL (18.9%) 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
-0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent
In 2024, the repayment capacity of MEGA INTERNATIONAL (-0.06) 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 131.84. 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
131.838
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
-6.482
Liquidity indicators evolution MEGA INTERNATIONAL
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
288.905
211.842
191.317
156.394
157.232
170.9
115.546
124.832
131.838
Interest coverage
-5.477
-3.028
-3.068
-3.231
-8.07
-2.34
-1.495
-4.514
-6.482
Sector positioning
Liquidity ratio
131.842024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Watch
In 2024, the liquidity ratio of MEGA INTERNATIONAL (131.84) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-6.48x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.19x
Average
In 2024, the interest coverage of MEGA INTERNATIONAL (-6.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 250 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 223 days. The company must finance 27 days of gap between collections and payments. Overall, WCR represents 167 days of revenue, i.e. 10.1 M€ to permanently finance. Notable WCR improvement over the period (-22%), freeing up cash.
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
10 057 316 €
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
250 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
223 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
167 j
WCR and payment terms evolution MEGA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 904 394 €
11 868 289 €
13 415 005 €
13 424 188 €
11 386 129 €
10 833 470 €
7 294 955 €
7 787 375 €
10 057 316 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
208
215
234
230
267
235
283
284
250
Supplier payment term (days)
145
177
204
276
228
204
199
197
223
Positioning of MEGA INTERNATIONAL 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 MEGA INTERNATIONAL is estimated at
5 394 425 €
(range 2 383 021€ - 11 872 198€).
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 value2024
103 transactions
2383k€5394k€11872k€
5 394 425 €Range: 2 383 021€ - 11 872 198€
NAF 5 all-time
Valuation method used
Revenue Multiple
21 678 987 €
×
0.25x
=5 394 426 €
Range: 2 383 021€ - 11 872 198€
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 MEGA INTERNATIONAL with other companies in the same sector:
Frequently asked questions about MEGA INTERNATIONAL
What is the revenue of MEGA INTERNATIONAL ?
The revenue of MEGA INTERNATIONAL in 2024 is 21.7 M€.
Is MEGA INTERNATIONAL profitable?
MEGA INTERNATIONAL recorded a net loss in 2024.
Where is the headquarters of MEGA INTERNATIONAL ?
The headquarters of MEGA INTERNATIONAL is located in PARIS (75014), in the department Paris.
Where to find the tax return of MEGA INTERNATIONAL ?
The tax return of MEGA INTERNATIONAL 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 MEGA INTERNATIONAL operate?
MEGA INTERNATIONAL 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