Employees: 51 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-11-25 (17 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: PUTEAUX (92800), Hauts-de-Seine
WORLDLINE FRANCE : revenue, balance sheet and financial ratios
WORLDLINE FRANCE is a French company
founded 17 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2024 a revenue of 403.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WORLDLINE FRANCE (SIREN 509750105)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
403 166 000 €
393 901 000 €
414 668 000 €
229 619 541 €
N/C
1 828 329 €
2 247 774 €
2 386 966 €
2 242 825 €
Net income
-21 342 000 €
-32 293 000 €
-23 597 000 €
761 948 €
13 079 €
362 671 €
577 079 €
432 294 €
465 041 €
EBITDA
26 457 000 €
2 158 000 €
27 442 000 €
47 426 689 €
89 725 €
544 828 €
826 720 €
691 093 €
738 464 €
Net margin
-5.3%
-8.2%
-5.7%
0.3%
N/C
19.8%
25.7%
18.1%
20.7%
Revenue and income statement
In 2024, WORLDLINE FRANCE achieves revenue of 403.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +91.4%. Vs 2023: +2%. After deducting consumption (16.9 M€), gross margin stands at 386.3 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26.5 M€, representing 6.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -21.3 M€ (-5.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
403 166 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
386 251 000 €
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
26 457 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 155 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 342 000 €
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 11%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
10.601%
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
4.921%
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
-4.98%
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
-0.059
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
0.0
12.121
0.007
0.011
136.659
2.114
4.258
0.275
10.601
Financial autonomy
35.242
35.436
46.074
47.434
27.672
29.099
21.803
14.004
4.921
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.373
0.624
-0.006
-0.059
Cash flow / Revenue
20.735%
18.111%
25.673%
19.836%
None%
2.193%
1.066%
-3.933%
-4.98%
Sector positioning
Debt ratio
10.62024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average+8 pts over 3 years
In 2024, the debt ratio of WORLDLINE FRANCE (10.60) 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
4.92%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average-14 pts over 3 years
In 2024, the financial autonomy of WORLDLINE FRANCE (4.9%) 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
-0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Excellent-46 pts over 3 years
In 2024, the repayment capacity of WORLDLINE FRANCE (-0.06) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 87.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 6.2x. Operating income very largely covers interest expenses: high safety margin.
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
87.948
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
6.187
Liquidity indicators evolution WORLDLINE FRANCE
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
154.422
154.884
185.441
182.832
138.259
128.544
107.844
94.316
87.948
Interest coverage
0.064
0.0
0.302
0.008
0.006
0.604
3.116
85.635
6.187
Sector positioning
Liquidity ratio
87.952024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Watch
In 2024, the liquidity ratio of WORLDLINE FRANCE (87.95) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
6.19x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Excellent
In 2024, the interest coverage of WORLDLINE FRANCE (6.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 155 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). Overall, WCR represents 22 days of revenue, i.e. 25.1 M€ to permanently finance. Over 2016-2024, WCR increased by +4637%, requiring additional financing.
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
25 072 894 €
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
76 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
155 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
22 j
WCR and payment terms evolution WORLDLINE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
529 284 €
511 217 €
466 593 €
126 136 €
0 €
67 347 411 €
42 806 178 €
88 556 823 €
25 072 894 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
58
58
64
0
0
161
84
104
76
Supplier payment term (days)
175
122
122
90
-66
342
190
166
155
Positioning of WORLDLINE FRANCE in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of WORLDLINE FRANCE is estimated at
40 417 119 €
(range 19 116 880€ - 115 697 278€).
With an EBITDA of 26 457 000€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.16x
(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
215 transactions
19116k€40417k€115697k€
40 417 119 €Range: 19 116 880€ - 115 697 278€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 457 000 €×1.0x
Estimation25 839 205 €
9 759 561€ - 114 189 967€
Revenue Multiple30%
403 166 000 €×0.16x
Estimation64 713 644 €
34 712 414€ - 118 209 463€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Conseil en systèmes et logiciels informatiques)
Compare WORLDLINE FRANCE with other companies in the same sector:
The revenue of WORLDLINE FRANCE in 2024 is 403.2 M€.
Is WORLDLINE FRANCE profitable?
WORLDLINE FRANCE recorded a net loss in 2024.
Where is the headquarters of WORLDLINE FRANCE ?
The headquarters of WORLDLINE FRANCE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of WORLDLINE FRANCE ?
The tax return of WORLDLINE 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 WORLDLINE FRANCE operate?
WORLDLINE FRANCE operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). 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