MOVEWORK TECHNOLOGIES : revenue, balance sheet and financial ratios
MOVEWORK TECHNOLOGIES is a French company
founded 12 years ago,
specialized in the sector Ingénierie, études techniques.
Based in SAINT-GELY-DU-FESC (34980),
this company of category PME
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOVEWORK TECHNOLOGIES (SIREN 802551515)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 049 199 €
1 189 855 €
1 040 967 €
1 199 531 €
736 797 €
525 784 €
593 617 €
231 635 €
174 466 €
141 718 €
57 533 €
Net income
1 960 €
3 930 €
9 083 €
84 211 €
52 813 €
17 710 €
10 291 €
2 366 €
-10 384 €
1 340 €
1 960 €
EBITDA
16 742 €
24 422 €
28 503 €
126 106 €
89 227 €
37 634 €
41 623 €
31 509 €
-2 140 €
24 940 €
2 791 €
Net margin
0.2%
0.3%
0.9%
7.0%
7.2%
3.4%
1.7%
1.0%
-6.0%
0.9%
3.4%
Revenue and income statement
En 2024, MOVEWORK TECHNOLOGIES alcanza unos ingresos de 1.0 M€. En el período 2014-2024, la empresa muestra un fuerte crecimiento con una TCAC de +33.7%. Caída significativa de -12% vs 2023. Tras deducir el consumo (332 k€), el margen bruto se sitúa en 717 k€, es decir, una tasa del 68%. El EBITDA alcanza 17 k€, representando el 1.6% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 2 k€, es decir, el 0.2% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 049 199 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
716 940 €
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
16 742 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
666 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 960 €
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
1.6%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 95%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 31%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 11.8 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 1.7% de los ingresos.
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
95.399%
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
30.78%
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
1.718%
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
11.815
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
28.06
620.59
1148.004
65.799
190.836
1.215
96.553
52.646
77.232
90.802
95.399
Financial autonomy
39.539
7.481
4.029
27.636
18.952
41.99
34.256
32.838
38.039
34.007
30.78
Repayment capacity
1.988
4.688
5.917
1.65
4.338
0.025
1.986
1.107
4.556
9.115
11.815
Cash flow / Revenue
4.161%
17.093%
8.803%
12.962%
6.342%
9.726%
10.298%
9.524%
3.54%
1.853%
1.718%
Sector positioning
Ratio de endeudamiento
95.42024
2022
2023
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Average
En 2024, el ratio de endeudamiento de MOVEWORK TECHNOLOGIES (95.40) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
30.78%2024
2022
2023
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Average-9 pts over 3 years
En 2024, el autonomía financiera de MOVEWORK TECHNOLOGIES (30.8%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
11.81 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.9 ans
Average
En 2024, el capacidad de reembolso de MOVEWORK TECHNOLOGIES (11.8 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 206.25. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 9.8x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
206.247
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.382
117.692
112.304
98.165
163.311
79.783
222.482
165.421
244.384
237.322
206.247
Interest coverage
5.518
2.963
-103.738
4.78
9.617
3.749
0.219
2.319
5.543
5.213
9.844
Sector positioning
Ratio de liquidez
206.252024
2022
2023
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Average-10 pts over 3 years
En 2024, el ratio de liquidez de MOVEWORK TECHNOLOGIES (206.25) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
9.84x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.05x
Excelente
En 2024, el cobertura de intereses de MOVEWORK TECHNOLOGIES (9.8x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 101 días. Plazo proveedores: 91 días. La empresa debe financiar 10 días de desfase. La rotación de existencias es de 49 días. El FM representa 177 días de ingresos. En 2014-2024, el FM aumentó en +6705%.
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
515 083 €
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
101 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
91 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
49 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
177 j
WCR and payment terms evolution MOVEWORK TECHNOLOGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 569 €
95 463 €
87 865 €
150 730 €
264 979 €
39 013 €
226 572 €
493 007 €
433 011 €
419 602 €
515 083 €
Inventory turnover (days)
55
92
70
48
47
43
33
76
55
48
49
Customer payment term (days)
29
133
91
72
113
1
65
56
70
63
101
Supplier payment term (days)
68
151
222
284
88
58
64
95
69
61
91
Positioning of MOVEWORK TECHNOLOGIES in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 48 002€ to 115 156€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
48k€62k€115k€
62 888 €Range: 48 002€ - 115 156€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare MOVEWORK TECHNOLOGIES with other companies in the same sector:
Frequently asked questions about MOVEWORK TECHNOLOGIES
What is the revenue of MOVEWORK TECHNOLOGIES ?
The revenue of MOVEWORK TECHNOLOGIES in 2024 is 1.0 M€.
Is MOVEWORK TECHNOLOGIES profitable?
Yes, MOVEWORK TECHNOLOGIES generated a net profit of 2 k€ in 2024.
Where is the headquarters of MOVEWORK TECHNOLOGIES ?
The headquarters of MOVEWORK TECHNOLOGIES is located in SAINT-GELY-DU-FESC (34980), in the department Herault.
Where to find the tax return of MOVEWORK TECHNOLOGIES ?
The tax return of MOVEWORK TECHNOLOGIES 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 MOVEWORK TECHNOLOGIES operate?
MOVEWORK TECHNOLOGIES operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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