PROCONSERV-IT : revenue, balance sheet and financial ratios
PROCONSERV-IT is a French company
founded 14 years ago,
specialized in the sector Gestion d'installations informatiques.
Based in ISTRES (13800),
this company of category PME
shows in 2025 a revenue of 810 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROCONSERV-IT (SIREN 534151451)
Indicator
2025
2024
2023
2022
2021
2020
2017
2016
Revenue
810 457 €
751 994 €
741 355 €
691 372 €
697 882 €
793 711 €
592 297 €
704 510 €
Net income
-30 €
-1 937 €
46 579 €
24 964 €
5 181 €
28 251 €
1 811 €
15 408 €
EBITDA
11 395 €
6 600 €
50 058 €
37 184 €
746 €
3 414 €
-286 €
24 715 €
Net margin
-0.0%
-0.3%
6.3%
3.6%
0.7%
3.6%
0.3%
2.2%
Revenue and income statement
In 2025, PROCONSERV-IT achieves revenue of 810 k€. Revenue is growing positively over 8 years (CAGR: +1.6%). Vs 2024: +8%. After deducting consumption (65 €), gross margin stands at 810 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 11 k€, representing 1.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -30 € (-0.0% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
810 457 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
810 392 €
EBITDA (2025)
?
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
11 395 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 199 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-30 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.4%
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 92%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
91.75%
Financial autonomy (2025)
?
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
25.647%
Cash flow / Revenue (2025)
?
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
0.48%
Repayment capacity (2025)
?
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
15.823
Asset age ratio (2025)
?
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
2020
2021
2022
2023
2024
2025
Debt ratio
42.438
67.836
125.704
166.658
119.526
60.912
58.623
91.75
Financial autonomy
32.021
24.291
25.996
23.102
28.209
37.911
33.894
25.647
Repayment capacity
1.383
13.901
-99.237
-29.912
4.426
2.54
33.187
15.823
Cash flow / Revenue
2.856%
0.514%
-0.149%
-0.657%
3.993%
4.522%
0.277%
0.48%
Sector positioning
Debt ratio
91.752025
2023
2024
2025
Q1: 0.35
Med: 14.82
Q3: 60.18
Average
In 2025, the debt ratio of PROCONSERV-IT (91.75) 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
25.65%2025
2023
2024
2025
Q1: 15.2%
Med: 25.65%
Q3: 50.64%
Good-5 pts over 3 years
In 2025, the financial autonomy of PROCONSERV-IT (25.6%) 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
15.82 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.11 years
Q3: 0.58 years
Watch+23 pts over 3 years
In 2025, the repayment capacity of PROCONSERV-IT (15.82) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 151.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 12.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
151.79
Interest coverage (2025)
?
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
12.795
Liquidity indicators evolution PROCONSERV-IT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
2025
Liquidity ratio
165.42
153.859
237.282
241.494
248.142
233.484
196.641
151.79
Interest coverage
1.962
-269.231
0.0
61.26
2.539
1.592
21.076
12.795
Sector positioning
Liquidity ratio
151.792025
2023
2024
2025
Q1: 120.75
Med: 193.0
Q3: 233.57
Average-26 pts over 3 years
In 2025, the liquidity ratio of PROCONSERV-IT (151.79) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
12.79x2025
2023
2024
2025
Q1: 0.0x
Med: 0.33x
Q3: 3.55x
Excellent+31 pts over 3 years
In 2025, the interest coverage of PROCONSERV-IT (12.8x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The gap of 34 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 73 days of revenue, i.e. 164 k€ to permanently finance. Over 2016-2025, WCR increased by +90%, requiring additional financing.
Operating WCR (2025)
?
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
163 801 €
Customer credit (2025)
?
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
79 j
Supplier credit (2025)
?
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
45 j
Inventory turnover (2025)
?
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 (2025)
?
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
73 j
WCR and payment terms evolution PROCONSERV-IT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
2025
Operating WCR
86 359 €
132 088 €
1 413 €
128 375 €
175 207 €
115 644 €
168 507 €
163 801 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
45
79
22
72
103
69
85
79
Supplier payment term (days)
40
65
45
44
38
45
47
45
Positioning of PROCONSERV-IT in its sector
Comparison with sector Gestion d'installations informatiques
Valuation estimate
Based on 362 transactions of similar company sales
(all years),
the value of PROCONSERV-IT is estimated at
71 072 €
(range 32 982€ - 164 729€).
With an EBITDA of 11 395€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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 value2025
362 transactions
32k€71k€164k€
71 072 €Range: 32 982€ - 164 729€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 395 €×1.4x
Estimation16 094 €
4 799€ - 55 856€
Revenue Multiple30%
810 457 €×0.20x
Estimation162 705 €
79 954€ - 346 187€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 362 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 (Gestion d'installations informatiques)
Compare PROCONSERV-IT with other companies in the same sector:
The headquarters of PROCONSERV-IT is located in ISTRES (13800), in the department Bouches-du-Rhone.
Where to find the tax return of PROCONSERV-IT ?
The tax return of PROCONSERV-IT 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 PROCONSERV-IT operate?
PROCONSERV-IT operates in the sector Gestion d'installations informatiques (NAF code 62.03Z). 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