Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-12-07 (18 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75008), Paris
VERITONE FRANCE SARL : revenue, balance sheet and financial ratios
VERITONE FRANCE SARL is a French company
founded 18 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VERITONE FRANCE SARL (SIREN 501895817)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 082 119 €
3 848 317 €
5 509 405 €
4 933 754 €
4 624 409 €
5 583 470 €
5 026 139 €
4 605 826 €
3 312 694 €
Net income
203 464 €
-24 157 340 €
-6 294 853 €
-2 616 131 €
2 145 960 €
-3 748 839 €
-4 501 538 €
-12 620 794 €
-1 213 977 €
EBITDA
202 689 €
153 050 €
-1 669 569 €
-1 342 196 €
-1 246 749 €
-1 139 637 €
201 548 €
93 917 €
-1 000 674 €
Net margin
6.6%
-627.7%
-114.3%
-53.0%
46.4%
-67.1%
-89.6%
-274.0%
-36.6%
Revenue and income statement
In 2024, VERITONE FRANCE SARL achieves revenue of 3.1 M€. Activity remains stable over the period (CAGR: -0.9%). Significant drop of -20% vs 2023. After deducting consumption (0 €), gross margin stands at 3.1 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 203 k€, representing 6.6% of revenue. Positive scissor effect: EBITDA margin improves by +2.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 203 k€, i.e. 6.6% 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
3 082 119 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 082 119 €
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
202 689 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
203 464 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
203 464 €
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
6.6%
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 -7%. 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 -17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). 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 6.4% 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
-6.579%
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
-17.162%
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
6.415%
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
0.097
Solvency indicators evolution VERITONE FRANCE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1774.985
-283.8
-711.958
-386.226
-591.921
-433.381
88.529
0.0
-6.579
Financial autonomy
-5.285
-45.341
-13.085
-27.455
-17.006
-24.419
42.395
-12.742
-17.162
Repayment capacity
-15.468
-26.193
-18.813
-14.92
-19.433
-19.153
-5.298
0.0
0.097
Cash flow / Revenue
-78.855%
-33.4%
-27.857%
-34.533%
-34.926%
-36.318%
-39.266%
-167.31%
6.415%
Sector positioning
Debt ratio
-6.582024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Excellent-50 pts over 3 years
In 2024, the debt ratio of VERITONE FRANCE SARL (-6.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-17.16%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Average-32 pts over 3 years
In 2024, the financial autonomy of VERITONE FRANCE SARL (-17.2%) 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
0.1 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Average+31 pts over 3 years
In 2024, the repayment capacity of VERITONE FRANCE SARL (0.10) 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 209.77. 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
209.77
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
0.0
Liquidity indicators evolution VERITONE FRANCE SARL
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
213.959
167.803
162.247
170.592
207.006
221.202
271.52
131.099
209.77
Interest coverage
-164.399
13464.547
2320.807
-230.449
-64.245
-118.674
-295.108
0.0
0.0
Sector positioning
Liquidity ratio
209.772024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average-12 pts over 3 years
In 2024, the liquidity ratio of VERITONE FRANCE SARL (209.77) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average
In 2024, the interest coverage of VERITONE FRANCE SARL (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: 116 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. The gap of 84 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-52 days): operations structurally generate cash. Notable WCR improvement over the period (-117%), 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
-442 315 €
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
116 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
32 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
-52 j
WCR and payment terms evolution VERITONE FRANCE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 531 296 €
1 481 142 €
1 926 519 €
2 370 630 €
3 038 977 €
4 564 018 €
6 809 845 €
-205 923 €
-442 315 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
224
154
159
110
105
103
72
124
116
Supplier payment term (days)
230
247
263
139
149
178
146
135
32
Positioning of VERITONE FRANCE SARL in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of VERITONE FRANCE SARL is estimated at
564 090 €
(range 277 764€ - 1 476 045€).
With an EBITDA of 202 689€, the sector multiple of 2.2x is applied.
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
277k€564k€1476k€
564 090 €Range: 277 764€ - 1 476 045€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
202 689 €×2.2x
Estimation450 725 €
195 581€ - 1 239 883€
Revenue Multiple30%
3 082 119 €×0.27x
Estimation837 128 €
473 217€ - 2 047 341€
Net Income Multiple20%
203 464 €×2.2x
Estimation437 949 €
190 044€ - 1 209 510€
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 VERITONE FRANCE SARL with other companies in the same sector:
Frequently asked questions about VERITONE FRANCE SARL
What is the revenue of VERITONE FRANCE SARL ?
The revenue of VERITONE FRANCE SARL in 2024 is 3.1 M€.
Is VERITONE FRANCE SARL profitable?
Yes, VERITONE FRANCE SARL generated a net profit of 203 k€ in 2024.
Where is the headquarters of VERITONE FRANCE SARL ?
The headquarters of VERITONE FRANCE SARL is located in PARIS (75008), in the department Paris.
Where to find the tax return of VERITONE FRANCE SARL ?
The tax return of VERITONE FRANCE SARL 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 VERITONE FRANCE SARL operate?
VERITONE FRANCE SARL 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