Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-08-08 (25 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: VILLAZ (74370), Haute-Savoie
NOVUS INTERACTIVE : revenue, balance sheet and financial ratios
NOVUS INTERACTIVE is a French company
founded 25 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in VILLAZ (74370),
this company of category PME
shows in 2024 a revenue of 155 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOVUS INTERACTIVE (SIREN 432754513)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
155 053 €
143 238 €
136 869 €
139 809 €
121 386 €
107 267 €
312 786 €
309 732 €
297 218 €
Net income
27 313 €
53 358 €
76 831 €
38 906 €
5 683 €
534 785 €
36 017 €
38 205 €
56 120 €
EBITDA
94 689 €
87 507 €
81 209 €
84 826 €
71 289 €
6 082 €
123 359 €
129 942 €
117 324 €
Net margin
17.6%
37.3%
56.1%
27.8%
4.7%
498.6%
11.5%
12.3%
18.9%
Revenue and income statement
In 2024, NOVUS INTERACTIVE achieves revenue of 155 k€. Revenue is declining over the period 2016-2024 (CAGR: -7.8%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 155 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 95 k€, representing 61.1% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27 k€, i.e. 17.6% 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
155 053 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
155 053 €
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
94 689 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
41 262 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 313 €
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
61.1%
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 149%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 52.1% 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
148.512%
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
39.167%
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
52.074%
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
5.333
Solvency indicators evolution NOVUS INTERACTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
383.523
321.216
288.18
82.411
1504.47
961.598
410.37
264.276
148.512
Financial autonomy
19.896
22.855
24.67
50.391
6.058
9.289
19.274
26.706
39.167
Repayment capacity
9.931
9.337
10.109
-11.939
26.817
13.976
6.684
6.661
5.333
Cash flow / Revenue
40.772%
36.875%
33.084%
-57.773%
43.225%
65.175%
93.867%
72.74%
52.074%
Sector positioning
Debt ratio
148.512024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average
In 2024, the debt ratio of NOVUS INTERACTIVE (148.51) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
39.17%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Good+17 pts over 3 years
In 2024, the financial autonomy of NOVUS INTERACTIVE (39.2%) 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
5.33 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.9 years
Average
In 2024, the repayment capacity of NOVUS INTERACTIVE (5.33) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 13.1x. Operating income very largely covers interest expenses: high safety margin.
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
0.0
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
13.076
Liquidity indicators evolution NOVUS INTERACTIVE
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
781.729
301.009
574.9
782.781
2566.234
8018.304
6528.665
0.0
0.0
Interest coverage
32.525
35.224
40.646
400.575
23.966
28.481
21.059
16.906
13.076
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Watch-61 pts over 3 years
In 2024, the liquidity ratio of NOVUS INTERACTIVE (0.00) 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
13.08x2024
2022
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Excellent
In 2024, the interest coverage of NOVUS INTERACTIVE (13.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. Excellent situation: suppliers finance 84 days of the operating cycle (retail model). WCR is negative (-30 days): operations structurally generate cash. Notable WCR improvement over the period (-146%), 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
-12 986 €
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
0 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
84 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
-30 j
WCR and payment terms evolution NOVUS INTERACTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
28 396 €
3 930 €
35 614 €
441 634 €
364 891 €
276 874 €
325 459 €
-14 875 €
-12 986 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
30
6
18
170
96
0
0
0
0
Supplier payment term (days)
58
188
116
331
142
79
69
177
84
Positioning of NOVUS INTERACTIVE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of NOVUS INTERACTIVE is estimated at
199 838 €
(range 58 813€ - 407 432€).
With an EBITDA of 94 689€, the sector multiple of 3.4x is applied.
The price/revenue ratio is 0.38x
(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
173 transactions
58k€199k€407k€
199 838 €Range: 58 813€ - 407 432€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
94 689 €×3.4x
Estimation325 412 €
89 150€ - 629 953€
Revenue Multiple30%
155 053 €×0.38x
Estimation59 602 €
24 957€ - 134 628€
Net Income Multiple20%
27 313 €×3.5x
Estimation96 257 €
33 759€ - 260 340€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare NOVUS INTERACTIVE with other companies in the same sector:
Frequently asked questions about NOVUS INTERACTIVE
What is the revenue of NOVUS INTERACTIVE ?
The revenue of NOVUS INTERACTIVE in 2024 is 155 k€.
Is NOVUS INTERACTIVE profitable?
Yes, NOVUS INTERACTIVE generated a net profit of 27 k€ in 2024.
Where is the headquarters of NOVUS INTERACTIVE ?
The headquarters of NOVUS INTERACTIVE is located in VILLAZ (74370), in the department Haute-Savoie.
Where to find the tax return of NOVUS INTERACTIVE ?
The tax return of NOVUS INTERACTIVE 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 NOVUS INTERACTIVE operate?
NOVUS INTERACTIVE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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