Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-04-01 (15 years)Status: ActiveBusiness sector: Télécommunications par satelliteLocation: PARIS (75009), Paris
SPEEDCAST FRANCE : revenue, balance sheet and financial ratios
SPEEDCAST FRANCE is a French company
founded 15 years ago,
specialized in the sector Télécommunications par satellite.
Based in PARIS (75009),
this company of category PME
shows in 2023 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPEEDCAST FRANCE (SIREN 531530269)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 419 687 €
1 923 909 €
4 768 067 €
5 566 884 €
7 238 842 €
8 362 602 €
9 348 783 €
9 471 114 €
10 867 779 €
Net income
233 089 €
103 728 €
303 015 €
-102 003 €
307 699 €
465 036 €
-105 918 €
-312 754 €
48 957 €
EBITDA
-12 609 €
109 276 €
374 037 €
-247 657 €
1 216 882 €
485 107 €
179 938 €
-247 375 €
369 213 €
Net margin
6.8%
5.4%
6.4%
-1.8%
4.3%
5.6%
-1.1%
-3.3%
0.5%
Revenue and income statement
In 2023, SPEEDCAST FRANCE achieves revenue of 3.4 M€. Revenue is declining over the period 2015-2023 (CAGR: -13.5%). Vs 2022, growth of +78% (1.9 M€ -> 3.4 M€). After deducting consumption (2.5 M€), gross margin stands at 930 k€, i.e. a rate of 27%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -13 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (+78%), EBITDA varies by -112%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 233 k€, i.e. 6.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 419 687 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
930 298 €
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
-12 609 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 494 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
233 089 €
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
-0.4%
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 178%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 14.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
177.575%
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
18.967%
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
9.195%
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
13.955
Solvency indicators evolution SPEEDCAST FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
1.513
1.858
2.088
14.205
12.442
48.35
173.055
276.298
177.575
Financial autonomy
27.97
27.268
28.351
28.157
24.295
18.555
16.365
13.989
18.967
Repayment capacity
0.043
-0.068
-0.154
0.389
16.832
-8.118
11.929
-206.571
13.955
Cash flow / Revenue
5.117%
-3.644%
-1.682%
7.089%
0.197%
-1.959%
6.494%
-1.556%
9.195%
Sector positioning
Debt ratio
177.572023
2021
2022
2023
Q1: 0.0
Med: 5.19
Q3: 111.21
Watch
In 2023, the debt ratio of SPEEDCAST FRANCE (177.57) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
18.97%2023
2021
2022
2023
Q1: 2.51%
Med: 24.75%
Q3: 42.53%
Average+18 pts over 3 years
In 2023, the financial autonomy of SPEEDCAST FRANCE (19.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
13.96 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 4.63 years
Watch
In 2023, the repayment capacity of SPEEDCAST FRANCE (13.96) 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 163.32. 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
163.322
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
-1456.111
Liquidity indicators evolution SPEEDCAST FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
160.884
161.606
167.745
143.612
132.185
127.309
172.729
208.04
163.322
Interest coverage
53.255
-104.513
204.839
7.312
2.264
-70.099
0.0
119.281
-1456.111
Sector positioning
Liquidity ratio
163.322023
2021
2022
2023
Q1: 115.89
Med: 163.32
Q3: 336.7
Good+10 pts over 3 years
In 2023, the liquidity ratio of SPEEDCAST FRANCE (163.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-1456.11x2023
2021
2022
2023
Q1: 0.0x
Med: 3.38x
Q3: 19.05x
Watch-23 pts over 3 years
In 2023, the interest coverage of SPEEDCAST FRANCE (-1456.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 841 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 658 days. The gap of 183 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 825 days of revenue, i.e. 7.8 M€ to permanently finance. Over 2015-2023, WCR increased by +175%, requiring additional financing.
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
7 838 572 €
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
841 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
658 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
0 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
825 j
WCR and payment terms evolution SPEEDCAST FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 851 923 €
2 292 767 €
2 443 024 €
4 463 037 €
4 389 634 €
6 859 180 €
8 865 410 €
13 109 728 €
7 838 572 €
Inventory turnover (days)
10
12
7
6
5
0
0
0
0
Customer payment term (days)
109
104
100
146
236
387
599
1585
841
Supplier payment term (days)
83
65
72
160
192
316
459
2376
658
Positioning of SPEEDCAST FRANCE in its sector
Comparison with sector Télécommunications par satellite
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of SPEEDCAST FRANCE is estimated at
531 756 €
(range 206 925€ - 2 111 200€).
The price/revenue ratio is 0.21x
(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 value2023
250 transactions
206k€531k€2111k€
531 756 €Range: 206 925€ - 2 111 200€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 419 687 €×0.21x
Estimation731 755 €
276 117€ - 3 109 790€
Net Income Multiple20%
233 089 €×1.0x
Estimation231 759 €
103 138€ - 613 316€
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications par satellite)
Compare SPEEDCAST FRANCE with other companies in the same sector:
The revenue of SPEEDCAST FRANCE in 2023 is 3.4 M€.
Is SPEEDCAST FRANCE profitable?
Yes, SPEEDCAST FRANCE generated a net profit of 233 k€ in 2023.
Where is the headquarters of SPEEDCAST FRANCE ?
The headquarters of SPEEDCAST FRANCE is located in PARIS (75009), in the department Paris.
Where to find the tax return of SPEEDCAST FRANCE ?
The tax return of SPEEDCAST FRANCE 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 SPEEDCAST FRANCE operate?
SPEEDCAST FRANCE operates in the sector Télécommunications par satellite (NAF code 61.30Z). 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