Employees: 22 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1991-08-01 (34 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: PARIS (75008), Paris
M.G.I. CONSULTANTS : revenue, balance sheet and financial ratios
M.G.I. CONSULTANTS is a French company
founded 34 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 16.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M.G.I. CONSULTANTS (SIREN 382770584)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 693 666 €
14 102 573 €
13 461 138 €
12 226 996 €
12 901 445 €
12 188 677 €
10 873 092 €
12 447 592 €
11 863 544 €
Net income
2 102 096 €
2 059 250 €
1 957 344 €
1 860 992 €
1 433 743 €
1 470 864 €
1 194 659 €
559 441 €
1 090 073 €
EBITDA
900 145 €
764 278 €
780 822 €
451 454 €
386 356 €
353 977 €
368 407 €
943 271 €
571 659 €
Net margin
12.6%
14.6%
14.5%
15.2%
11.1%
12.1%
11.0%
4.5%
9.2%
Revenue and income statement
In 2024, M.G.I. CONSULTANTS achieves revenue of 16.7 M€. Revenue is growing positively over 9 years (CAGR: +4.4%). Vs 2023, growth of +18% (14.1 M€ -> 16.7 M€). After deducting consumption (3 k€), gross margin stands at 16.7 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 900 k€, representing 5.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 12.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 693 666 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 690 979 €
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
900 145 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
888 613 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 102 096 €
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
5.4%
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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 12.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
61.122%
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
12.531%
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
0.0
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
0.0
0.0
42.768
30.483
23.299
14.332
6.526
0.0
0.0
Financial autonomy
51.697
47.657
40.801
44.942
44.334
49.557
56.232
59.288
61.122
Repayment capacity
0.0
0.0
1.451
0.998
0.767
0.374
0.18
0.0
0.0
Cash flow / Revenue
9.752%
7.462%
10.14%
10.553%
9.752%
14.081%
13.346%
14.707%
12.531%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Excellent-26 pts over 3 years
In 2024, the debt ratio of M.G.I. CONSULTANTS (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
61.12%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Good
In 2024, the financial autonomy of M.G.I. CONSULTANTS (61.1%) 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.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent-31 pts over 3 years
In 2024, the repayment capacity of M.G.I. CONSULTANTS (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 179.20. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
179.201
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
1.938
Liquidity indicators evolution M.G.I. CONSULTANTS
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
180.505
184.483
247.189
170.446
156.804
162.628
160.374
158.066
179.201
Interest coverage
0.117
9.02
0.768
2.512
1.797
1.247
0.385
0.712
1.938
Sector positioning
Liquidity ratio
179.22024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Average+7 pts over 3 years
In 2024, the liquidity ratio of M.G.I. CONSULTANTS (179.20) 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.
Interest coverage
1.94x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Excellent+15 pts over 3 years
In 2024, the interest coverage of M.G.I. CONSULTANTS (1.9x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. The company must finance 10 days of gap between collections and payments. Overall, WCR represents 20 days of revenue, i.e. 930 k€ to permanently finance. Notable WCR improvement over the period (-31%), 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
930 338 €
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
61 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
51 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
20 j
WCR and payment terms evolution M.G.I. CONSULTANTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 344 733 €
1 806 395 €
1 838 205 €
96 900 €
411 814 €
-20 052 €
76 863 €
528 705 €
930 338 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
91
97
58
64
68
64
57
63
61
Supplier payment term (days)
101
74
85
67
85
63
53
62
51
Positioning of M.G.I. CONSULTANTS 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 M.G.I. CONSULTANTS is estimated at
1 863 655 €
(range 865 232€ - 5 231 665€).
With an EBITDA of 900 145€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.16x
(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
215 transactions
865k€1863k€5231k€
1 863 655 €Range: 865 232€ - 5 231 665€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
900 145 €×1.0x
Estimation879 126 €
332 049€ - 3 885 079€
Revenue Multiple30%
16 693 666 €×0.16x
Estimation2 679 561 €
1 437 317€ - 4 894 632€
Net Income Multiple20%
2 102 096 €×1.5x
Estimation3 101 122 €
1 340 062€ - 9 103 685€
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 M.G.I. CONSULTANTS with other companies in the same sector:
Frequently asked questions about M.G.I. CONSULTANTS
What is the revenue of M.G.I. CONSULTANTS ?
The revenue of M.G.I. CONSULTANTS in 2024 is 16.7 M€.
Is M.G.I. CONSULTANTS profitable?
Yes, M.G.I. CONSULTANTS generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of M.G.I. CONSULTANTS ?
The headquarters of M.G.I. CONSULTANTS is located in PARIS (75008), in the department Paris.
Where to find the tax return of M.G.I. CONSULTANTS ?
The tax return of M.G.I. CONSULTANTS 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 M.G.I. CONSULTANTS operate?
M.G.I. CONSULTANTS 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