Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-10-01 (13 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: LE PLESSIS-TREVISE (94420), Val-de-Marne
PRIMO RESEAU : revenue, balance sheet and financial ratios
PRIMO RESEAU is a French company
founded 13 years ago,
specialized in the sector Programmation informatique.
Based in LE PLESSIS-TREVISE (94420),
this company of category PME
shows in 2018 a revenue of 507 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRIMO RESEAU (SIREN 788522191)
Indicator
2018
2017
2016
Revenue
507 329 €
387 571 €
334 360 €
Net income
14 643 €
9 445 €
-3 645 €
EBITDA
37 120 €
29 873 €
17 936 €
Net margin
2.9%
2.4%
-1.1%
Revenue and income statement
Im Jahr 2018 erzielt PRIMO RESEAU einen Umsatz von 507 k€. Im Zeitraum 2016-2018 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +23.2%. Vs 2017, Wachstum von +31% (388 k€ -> 507 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 507 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 37 k€, was 7.3% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 15 k€, d.h. 2.9% des Umsatzes.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
507 329 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
507 329 €
EBITDA (2018)
?
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
37 120 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 771 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 643 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 28%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 6.9% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.102%
Financial autonomy (2018)
?
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
27.997%
Cash flow / Revenue (2018)
?
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
6.905%
Repayment capacity (2018)
?
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
0.001
Asset age ratio (2018)
?
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
Debt ratio
134.839
30.926
0.102
Financial autonomy
18.562
15.131
27.997
Repayment capacity
1.227
0.254
0.001
Cash flow / Revenue
4.962%
7.725%
6.905%
Sector positioning
Verschuldungsgrad
0.12018
2016
2017
2018
Q1: 0.0
Med: 2.94
Q3: 42.52
Gut-49 pts over 3 years
Im Jahr 2018 liegt unter dem Median der Branche das verschuldungsgrad von PRIMO RESEAU (0.10). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
28.0%2018
2016
2017
2018
Q1: 2.88%
Med: 33.48%
Q3: 62.39%
Average+5 pts over 3 years
Im Jahr 2018 liegt unter dem Median der Branche das finanzielle autonomie von PRIMO RESEAU (28.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2018
2016
2017
2018
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.31 ans
Average-25 pts over 3 years
Im Jahr 2018 liegt über dem Median der Branche das rückzahlungsfähigkeit von PRIMO RESEAU (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 126.43. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.5x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2018)
?
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
126.428
Interest coverage (2018)
?
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
0.48
Liquidity indicators evolution PRIMO RESEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
56.395
96.833
126.428
Interest coverage
4.706
1.834
0.48
Sector positioning
Liquiditätsquote
126.432018
2016
2017
2018
Q1: 126.38
Med: 224.82
Q3: 404.3
Average
Im Jahr 2018 liegt unter dem Median der Branche das liquiditätsquote von PRIMO RESEAU (126.43). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.48x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.21x
Ausgezeichnet
Im Jahr 2018 liegt in den oberen 25% der Branche das zinsdeckung von PRIMO RESEAU (0.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 52 Tage. Lieferantenfrist: 71 Tage. Günstige Situation. Der WCR repräsentiert 42 Tage Umsatz. Im Zeitraum 2016-2018 stieg der WCR um +763%.
Operating WCR (2018)
?
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
59 175 €
Customer credit (2018)
?
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
52 j
Supplier credit (2018)
?
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
71 j
Inventory turnover (2018)
?
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 (2018)
?
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
42 j
WCR and payment terms evolution PRIMO RESEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
-8 921 €
20 948 €
59 175 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
1
57
52
Supplier payment term (days)
54
109
71
Positioning of PRIMO RESEAU in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of PRIMO RESEAU is estimated at
88 914 €
(range 44 012€ - 232 044€).
With an EBITDA of 37 120€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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 value2018
120 transactions
44k€88k€232k€
88 914 €Range: 44 012€ - 232 044€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
37 120 €×2.2x
Estimation82 545 €
35 818€ - 227 069€
Revenue Multiple30%
507 329 €×0.27x
Estimation137 795 €
77 893€ - 337 001€
Net Income Multiple20%
14 643 €×2.2x
Estimation31 519 €
13 677€ - 87 047€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare PRIMO RESEAU with other companies in the same sector:
Yes, PRIMO RESEAU generated a net profit of 15 k€ in 2018.
Where is the headquarters of PRIMO RESEAU ?
The headquarters of PRIMO RESEAU is located in LE PLESSIS-TREVISE (94420), in the department Val-de-Marne.
Where to find the tax return of PRIMO RESEAU ?
The tax return of PRIMO RESEAU 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 PRIMO RESEAU operate?
PRIMO RESEAU operates in the sector Programmation informatique (NAF code 62.01Z). 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