Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-02-11 (26 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75008), Paris
TEMENOS FRANCE SAS : revenue, balance sheet and financial ratios
TEMENOS FRANCE SAS is a French company
founded 26 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 7.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TEMENOS FRANCE SAS (SIREN 429678576)
Indicator
2024
2023
2021
2020
2019
2018
2017
Revenue
7 211 496 €
9 546 392 €
7 522 919 €
8 350 452 €
6 602 919 €
7 465 973 €
7 049 257 €
Net income
902 125 €
2 014 247 €
195 622 €
-977 168 €
-2 197 398 €
-1 390 520 €
2 702 678 €
EBITDA
-351 337 €
-691 094 €
-99 129 €
2 085 785 €
-1 117 786 €
1 339 085 €
471 415 €
Net margin
12.5%
21.1%
2.6%
-11.7%
-33.3%
-18.6%
38.3%
Revenue and income statement
In 2024, TEMENOS FRANCE SAS achieves revenue of 7.2 M€. Revenue is growing positively over 7 years (CAGR: +0.3%). Significant drop of -24% vs 2023. After deducting consumption (0 €), gross margin stands at 7.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -351 k€, representing -4.9% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 902 k€, i.e. 12.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 211 496 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 211 496 €
EBITDA (2024)
?
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
-351 337 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
672 831 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
902 125 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.9%
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 8%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
7.883%
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
9.226%
Cash flow / Revenue (2024)
?
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
8.502%
Repayment capacity (2024)
?
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
0.568
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
2017
2018
2019
2020
2021
2023
2024
Debt ratio
368.37
508.377
441.33
7098.719
4782.62
1174.153
7.883
Financial autonomy
6.311
4.218
5.543
0.416
0.539
3.234
9.226
Repayment capacity
6.322
-15.925
-8.885
-15.572
-12.11
13.455
0.568
Cash flow / Revenue
40.671%
-15.093%
-36.917%
-18.348%
-27.912%
32.157%
8.502%
Sector positioning
Debt ratio
7.882024
2021
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Average-22 pts over 3 years
In 2024, the debt ratio of TEMENOS FRANCE SAS (7.88) 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
9.23%2024
2021
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Average
In 2024, the financial autonomy of TEMENOS FRANCE SAS (9.2%) 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
0.57 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Average+50 pts over 3 years
In 2024, the repayment capacity of TEMENOS FRANCE SAS (0.57) 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 112.82. 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
112.824
Interest coverage (2024)
?
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
-305.578
Liquidity indicators evolution TEMENOS FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
149.487
143.356
150.682
142.383
137.45
177.156
112.824
Interest coverage
68.341
20.669
-7.548
14.315
-152.734
-553.328
-305.578
Sector positioning
Liquidity ratio
112.822024
2021
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average
In 2024, the liquidity ratio of TEMENOS FRANCE SAS (112.82) 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
-305.58x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Watch
In 2024, the interest coverage of TEMENOS FRANCE SAS (-305.6x) 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: 1264 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8111 days. Excellent situation: suppliers finance 6847 days of the operating cycle (retail model). Overall, WCR represents 2073 days of revenue, i.e. 41.5 M€ to permanently finance. Notable WCR improvement over the period (-43%), freeing up cash.
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
41 530 933 €
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
1264 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
8111 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 in days of revenue (2024)
?
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
2073 j
WCR and payment terms evolution TEMENOS FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2024
Operating WCR
72 663 036 €
77 789 615 €
82 958 282 €
84 075 941 €
94 015 499 €
102 519 754 €
41 530 933 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
1622
1773
2524
1676
2181
2043
1264
Supplier payment term (days)
4130
5851
4932
10863
5627
5927
8111
Positioning of TEMENOS FRANCE SAS in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of TEMENOS FRANCE SAS is estimated at
1 951 937 €
(range 1 001 385€ - 5 019 308€).
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 value2024
120 transactions
1001k€1951k€5019k€
1 951 937 €Range: 1 001 385€ - 5 019 308€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 211 496 €×0.27x
Estimation1 958 700 €
1 107 227€ - 4 790 339€
Net Income Multiple20%
902 125 €×2.2x
Estimation1 941 794 €
842 623€ - 5 362 762€
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 TEMENOS FRANCE SAS with other companies in the same sector:
Frequently asked questions about TEMENOS FRANCE SAS
What is the revenue of TEMENOS FRANCE SAS ?
The revenue of TEMENOS FRANCE SAS in 2024 is 7.2 M€.
Is TEMENOS FRANCE SAS profitable?
Yes, TEMENOS FRANCE SAS generated a net profit of 902 k€ in 2024.
Where is the headquarters of TEMENOS FRANCE SAS ?
The headquarters of TEMENOS FRANCE SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of TEMENOS FRANCE SAS ?
The tax return of TEMENOS FRANCE SAS 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 TEMENOS FRANCE SAS operate?
TEMENOS FRANCE SAS 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