Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-02-10 (19 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75008), Paris
TERANGA SOFTWARE : revenue, balance sheet and financial ratios
TERANGA SOFTWARE is a French company
founded 19 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75008),
this company of category PME
shows in 2023 a revenue of 20.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERANGA SOFTWARE (SIREN 494426745)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
20 382 643 €
15 738 791 €
13 946 511 €
11 977 580 €
11 792 857 €
10 360 307 €
8 786 273 €
6 656 936 €
Net income
5 107 595 €
3 565 267 €
3 371 303 €
2 718 427 €
2 979 008 €
2 465 881 €
2 018 901 €
1 188 440 €
EBITDA
8 141 591 €
5 577 096 €
5 459 646 €
4 561 002 €
4 384 489 €
3 707 260 €
2 906 317 €
1 556 219 €
Net margin
25.1%
22.7%
24.2%
22.7%
25.3%
23.8%
23.0%
17.9%
Revenue and income statement
In 2023, TERANGA SOFTWARE achieves revenue of 20.4 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +17.3%. Vs 2022, growth of +30% (15.7 M€ -> 20.4 M€). After deducting consumption (29 k€), gross margin stands at 20.4 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 8.1 M€, representing 39.9% of revenue. Positive scissor effect: EBITDA margin improves by +4.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.1 M€, i.e. 25.1% 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
20 382 643 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 354 134 €
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
8 141 591 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 671 722 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 107 595 €
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
39.9%
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 14%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength. 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 25.7% 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
14.303%
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
47.61%
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
25.712%
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
0.119
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
2022
2023
Debt ratio
7.225
2.562
0.329
0.0
3.451
21.999
22.904
14.303
Financial autonomy
61.816
59.619
67.747
61.52
63.862
54.653
50.998
47.61
Repayment capacity
0.13
0.032
0.005
0.0
0.074
0.301
0.274
0.119
Cash flow / Revenue
19.571%
25.164%
25.457%
26.61%
23.222%
24.968%
22.989%
25.712%
Sector positioning
Debt ratio
14.32023
2021
2022
2023
Q1: 0.0
Med: 7.38
Q3: 53.46
Average
In 2023, the debt ratio of TERANGA SOFTWARE (14.30) 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
47.61%2023
2021
2022
2023
Q1: 14.86%
Med: 40.01%
Q3: 62.52%
Good-11 pts over 3 years
In 2023, the financial autonomy of TERANGA SOFTWARE (47.6%) 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
0.12 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Average
In 2023, the repayment capacity of TERANGA SOFTWARE (0.12) 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 224.73. 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
224.734
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
0.0
Liquidity indicators evolution TERANGA SOFTWARE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
255.895
233.515
433.681
470.433
463.687
363.423
274.941
224.734
Interest coverage
0.149
0.242
0.05
0.002
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
224.732023
2021
2022
2023
Q1: 147.42
Med: 250.59
Q3: 478.63
Average-23 pts over 3 years
In 2023, the liquidity ratio of TERANGA SOFTWARE (224.73) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Average
In 2023, the interest coverage of TERANGA SOFTWARE (0.0x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The company must finance 20 days of gap between collections and payments. WCR is negative (-6 days): operations structurally generate cash. Notable WCR improvement over the period (-803%), 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
-330 810 €
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
47 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
27 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
-6 j
WCR and payment terms evolution TERANGA SOFTWARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
47 065 €
417 348 €
641 821 €
27 831 €
-728 956 €
-99 578 €
156 601 €
-330 810 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
41
60
60
78
49
49
55
47
Supplier payment term (days)
50
42
26
28
39
27
24
27
Positioning of TERANGA SOFTWARE in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of TERANGA SOFTWARE is estimated at
6 714 273 €
(range 2 431 242€ - 20 233 464€).
With an EBITDA of 8 141 591€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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
103 transactions
2431k€6714k€20233k€
6 714 273 €Range: 2 431 242€ - 20 233 464€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 141 591 €×1.0x
Estimation7 902 183 €
2 591 447€ - 25 535 570€
Revenue Multiple30%
20 382 643 €×0.25x
Estimation5 071 854 €
2 240 523€ - 11 162 273€
Net Income Multiple20%
5 107 595 €×1.2x
Estimation6 208 131 €
2 316 812€ - 20 584 985€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare TERANGA SOFTWARE with other companies in the same sector:
The revenue of TERANGA SOFTWARE in 2023 is 20.4 M€.
Is TERANGA SOFTWARE profitable?
Yes, TERANGA SOFTWARE generated a net profit of 5.1 M€ in 2023.
Where is the headquarters of TERANGA SOFTWARE ?
The headquarters of TERANGA SOFTWARE is located in PARIS (75008), in the department Paris.
Where to find the tax return of TERANGA SOFTWARE ?
The tax return of TERANGA SOFTWARE 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 TERANGA SOFTWARE operate?
TERANGA SOFTWARE operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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