Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-12-29 (15 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: NARBONNE (11100), Aude
NETWORK INTERIM 11 : revenue, balance sheet and financial ratios
NETWORK INTERIM 11 is a French company
founded 15 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in NARBONNE (11100),
this company of category ETI
shows in 2024 a revenue of 489 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NETWORK INTERIM 11 (SIREN 529298747)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
489 409 €
653 851 €
620 273 €
N/C
N/C
N/C
N/C
716 653 €
855 432 €
Net income
305 €
-27 260 €
-3 743 €
4 506 €
3 695 €
13 €
31 €
911 €
493 €
EBITDA
-55 155 €
-21 178 €
-273 €
N/C
N/C
N/C
N/C
27 421 €
39 047 €
Net margin
0.1%
-4.2%
-0.6%
N/C
N/C
N/C
N/C
0.1%
0.1%
Revenue and income statement
In 2024, NETWORK INTERIM 11 achieves revenue of 489 k€. Revenue is declining over the period 2016-2024 (CAGR: -6.7%). Significant drop of -25% vs 2023. After deducting consumption (0 €), gross margin stands at 489 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -55 k€, representing -11.3% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -160%, reducing margin by 8.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 305 €, i.e. 0.1% 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
489 409 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
489 409 €
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
-55 155 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-22 546 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
305 €
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
-11.2%
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 309%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. 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
308.842%
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
14.3%
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
-13.282%
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
-1.498
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
125.961
188.631
199.849
262.939
283.995
53.699
97.685
135.241
308.842
Financial autonomy
21.063
18.831
17.07
13.815
17.559
30.578
28.337
19.543
14.3
Repayment capacity
5.919
19.125
None
None
None
None
26.309
-1.833
-1.498
Cash flow / Revenue
1.326%
0.746%
None%
None%
None%
None%
0.348%
-3.535%
-13.282%
Sector positioning
Debt ratio
308.842024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Watch
In 2024, the debt ratio of NETWORK INTERIM 11 (308.84) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
14.3%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average-22 pts over 3 years
In 2024, the financial autonomy of NETWORK INTERIM 11 (14.3%) 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
-1.5 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of NETWORK INTERIM 11 (-1.50) 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 200.69. 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
200.693
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
-5.526
Liquidity indicators evolution NETWORK INTERIM 11
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
200.325
234.423
214.269
207.51
255.842
142.098
177.223
136.995
200.693
Interest coverage
2.479
2.236
None
None
None
None
-221.612
-10.771
-5.526
Sector positioning
Liquidity ratio
200.692024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent+12 pts over 3 years
In 2024, the liquidity ratio of NETWORK INTERIM 11 (200.69) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-5.53x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average
In 2024, the interest coverage of NETWORK INTERIM 11 (-5.5x) 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: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. The gap of 40 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 57 days of revenue, i.e. 77 k€ to permanently finance. Notable WCR improvement over the period (-30%), 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
76 818 €
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
93 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
53 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
57 j
WCR and payment terms evolution NETWORK INTERIM 11
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
110 111 €
144 427 €
0 €
0 €
0 €
0 €
37 855 €
9 396 €
76 818 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
21
28
0
0
0
0
65
47
93
Supplier payment term (days)
10
12
0
0
0
0
7
16
53
Positioning of NETWORK INTERIM 11 in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of NETWORK INTERIM 11 is estimated at
22 816 €
(range 17 842€ - 40 974€).
The price/revenue ratio is 0.08x
(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
135 transactions
17k€22k€40k€
22 816 €Range: 17 842€ - 40 974€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
489 409 €×0.08x
Estimation37 651 €
29 549€ - 67 311€
Net Income Multiple20%
305 €×1.8x
Estimation564 €
283€ - 1 469€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare NETWORK INTERIM 11 with other companies in the same sector:
Frequently asked questions about NETWORK INTERIM 11
What is the revenue of NETWORK INTERIM 11 ?
The revenue of NETWORK INTERIM 11 in 2024 is 489 k€.
Is NETWORK INTERIM 11 profitable?
Yes, NETWORK INTERIM 11 generated a net profit of 305€ in 2024.
Where is the headquarters of NETWORK INTERIM 11 ?
The headquarters of NETWORK INTERIM 11 is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of NETWORK INTERIM 11 ?
The tax return of NETWORK INTERIM 11 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 NETWORK INTERIM 11 operate?
NETWORK INTERIM 11 operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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