Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-12-15 (16 years)Status: ActiveBusiness sector: Activités liées aux systèmes de sécurité Location: METZ (57070), Moselle
PROCEDO TECHNOLOGIE : revenue, balance sheet and financial ratios
PROCEDO TECHNOLOGIE is a French company
founded 16 years ago,
specialized in the sector Activités liées aux systèmes de sécurité .
Based in METZ (57070),
this company of category PME
shows in 2023 a revenue of 472 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROCEDO TECHNOLOGIE (SIREN 519674667)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
471 669 €
1 109 794 €
N/C
N/C
N/C
N/C
1 473 828 €
Net income
-82 317 €
-2 576 881 €
-248 382 €
-548 135 €
-731 364 €
-659 775 €
-181 924 €
EBITDA
-206 738 €
-13 633 €
N/C
N/C
N/C
N/C
-348 684 €
Net margin
-17.5%
-232.2%
N/C
N/C
N/C
N/C
-12.3%
Revenue and income statement
In 2023, PROCEDO TECHNOLOGIE achieves revenue of 472 k€. Revenue is declining over the period 2016-2023 (CAGR: -15.0%). Significant drop of -57% vs 2021. After deducting consumption (146 k€), gross margin stands at 325 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -207 k€, representing -43.8% of revenue. Warning negative scissor effect: despite revenue change (-57%), EBITDA varies by -1416%, reducing margin by 42.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -82 k€ (-17.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
471 669 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
325 473 €
EBITDA (2023)
?
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
-206 738 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-204 737 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-82 317 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-43.4%
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 -26%. 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 -12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 26.3% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-26.474%
Financial autonomy (2023)
?
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
-11.588%
Cash flow / Revenue (2023)
?
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
26.29%
Repayment capacity (2023)
?
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
0.059
Asset age ratio (2023)
?
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
2023
Debt ratio
-244.285
-23.208
-31.085
-77.403
-68.997
-415.608
-26.474
Financial autonomy
-4.095
-42.478
-157.763
-205.361
-254.767
-1.974
-11.588
Repayment capacity
-0.229
None
None
None
None
-1.501
0.059
Cash flow / Revenue
-24.646%
None%
None%
None%
None%
-4.665%
26.29%
Sector positioning
Debt ratio
-26.472023
2020
2021
2023
Q1: 0.0
Med: 12.93
Q3: 58.34
Excellent
In 2023, the debt ratio of PROCEDO TECHNOLOGIE (-26.47) 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
-11.59%2023
2020
2021
2023
Q1: 9.02%
Med: 30.49%
Q3: 52.41%
Watch
In 2023, the financial autonomy of PROCEDO TECHNOLOGIE (-11.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.06 years2023
2021
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.18 years
Average+26 pts over 2 years
In 2023, the repayment capacity of PROCEDO TECHNOLOGIE (0.06) 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 87.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
87.538
Interest coverage (2023)
?
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
-0.111
Liquidity indicators evolution PROCEDO TECHNOLOGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
95.354
66.209
44.026
66.565
55.412
110.718
87.538
Interest coverage
-7.224
None
None
None
None
-77.034
-0.111
Sector positioning
Liquidity ratio
87.542023
2020
2021
2023
Q1: 129.41
Med: 188.58
Q3: 299.73
Watch+12 pts over 3 years
In 2023, the liquidity ratio of PROCEDO TECHNOLOGIE (87.54) 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
-0.11x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average
In 2023, the interest coverage of PROCEDO TECHNOLOGIE (-0.1x) 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: 113 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 237 days. Excellent situation: suppliers finance 124 days of the operating cycle (retail model). Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 254 days of revenue, i.e. 333 k€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
Operating WCR (2023)
?
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
333 314 €
Customer credit (2023)
?
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
113 j
Supplier credit (2023)
?
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
237 j
Inventory turnover (2023)
?
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
11 j
WCR in days of revenue (2023)
?
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
254 j
WCR and payment terms evolution PROCEDO TECHNOLOGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
1 124 133 €
0 €
0 €
0 €
0 €
501 560 €
333 314 €
Inventory turnover (days)
32
0
0
0
0
10
11
Customer payment term (days)
87
0
0
0
0
98
113
Supplier payment term (days)
293
0
0
0
0
171
237
Positioning of PROCEDO TECHNOLOGIE in its sector
Comparison with sector Activités liées aux systèmes de sécurité
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 58 978€ to 241 618€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
58k€130k€241k€
130 406 €Range: 58 978€ - 241 618€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 21 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 liées aux systèmes de sécurité )
Compare PROCEDO TECHNOLOGIE with other companies in the same sector:
Frequently asked questions about PROCEDO TECHNOLOGIE
What is the revenue of PROCEDO TECHNOLOGIE ?
The revenue of PROCEDO TECHNOLOGIE in 2023 is 472 k€.
Is PROCEDO TECHNOLOGIE profitable?
PROCEDO TECHNOLOGIE recorded a net loss in 2023.
Where is the headquarters of PROCEDO TECHNOLOGIE ?
The headquarters of PROCEDO TECHNOLOGIE is located in METZ (57070), in the department Moselle.
Where to find the tax return of PROCEDO TECHNOLOGIE ?
The tax return of PROCEDO TECHNOLOGIE 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 PROCEDO TECHNOLOGIE operate?
PROCEDO TECHNOLOGIE operates in the sector Activités liées aux systèmes de sécurité (NAF code 80.20Z). 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