REPPLY : revenue, balance sheet and financial ratios
REPPLY is a French company
founded 18 years ago,
specialized in the sector Programmation informatique.
Based in LA ROCHELLE (17000),
this company of category PME
shows in 2018 a revenue of 978 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, REPPLY generates positive net income of 114 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 72 k€ -> 114 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 817 €
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
43.988%
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
40.112%
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
48.215
22.782
0.38
15.755
13.686
4.943
14.518
46.319
43.988
Financial autonomy
38.201
51.308
67.057
49.976
52.347
51.505
49.846
44.144
40.112
Repayment capacity
1.506
0.433
0.036
None
None
None
None
None
None
Cash flow / Revenue
11.477%
26.338%
5.264%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
43.992024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Average+21 pts over 3 years
In 2024, the debt ratio of REPPLY (43.99) 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
40.11%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Good-9 pts over 3 years
In 2024, the financial autonomy of REPPLY (40.1%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 229.72. 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
229.718
Liquidity indicators evolution REPPLY
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
281.034
281.693
270.993
220.965
201.1
194.78
184.861
179.658
229.718
Interest coverage
1.56
0.748
4.36
None
None
None
None
None
None
Sector positioning
Liquidity ratio
229.722024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average+8 pts over 3 years
In 2024, the liquidity ratio of REPPLY (229.72) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution REPPLY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
94 412 €
221 221 €
229 813 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
27
0
0
0
0
0
0
0
Customer payment term (days)
122
147
116
0
0
0
0
0
0
Supplier payment term (days)
69
28
27
0
0
0
0
0
0
Positioning of REPPLY in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of REPPLY is estimated at
244 987 €
(range 106 309€ - 676 595€).
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
120 transactions
106k€244k€676k€
244 987 €Range: 106 309€ - 676 595€
NAF 5 all-time
Valuation method used
Net Income Multiple
113 817 €
×
2.2x
=244 987 €
Range: 106 310€ - 676 595€
Only this financial indicator is available for this company.
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 REPPLY with other companies in the same sector:
Yes, REPPLY generated a net profit of 114 k€ in 2024.
Where is the headquarters of REPPLY ?
The headquarters of REPPLY is located in LA ROCHELLE (17000), in the department Charente-Maritime.
Where to find the tax return of REPPLY ?
The tax return of REPPLY 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 REPPLY operate?
REPPLY 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