Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-02-24 (17 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: GUERMANTES (77600), Seine-et-Marne
XENA CONCEPT : revenue, balance sheet and financial ratios
XENA CONCEPT is a French company
founded 17 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in GUERMANTES (77600),
this company of category PME
shows in 2018 a revenue of 585 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - XENA CONCEPT (SIREN 510694979)
Indicator
2019
2018
2018
2017
Revenue
N/C
585 471 €
768 125 €
460 564 €
Net income
0 €
19 283 €
31 048 €
2 342 €
EBITDA
N/C
27 368 €
59 318 €
6 965 €
Net margin
N/C
3.3%
4.0%
0.5%
Revenue and income statement
In 2019, XENA CONCEPT records a net loss of 0 €. This deficit will reduce equity on the balance sheet. Change over 2017-2018: 2 k€ -> 0 €.
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 88%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
88.331%
Financial autonomy (2019)
?
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
27.443%
Asset age ratio (2019)
?
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
2018
2019
Debt ratio
152.919
105.885
136.486
88.331
Financial autonomy
22.882
23.177
31.57
27.443
Repayment capacity
0.756
0.671
0.563
None
Cash flow / Revenue
1.472%
5.888%
4.324%
None%
Sector positioning
Debt ratio
88.332019
2018
2018
2019
Q1: 0.0
Med: 2.98
Q3: 32.2
Average
In 2019, the debt ratio of XENA CONCEPT (88.33) 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
27.44%2019
2018
2018
2019
Q1: 5.55%
Med: 32.65%
Q3: 59.08%
Average
In 2019, the financial autonomy of XENA CONCEPT (27.4%) 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
0.56 years2018
2018
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.4 years
Average
In 2018, the repayment capacity of XENA CONCEPT (0.56) 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 145.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
145.838
Liquidity indicators evolution XENA CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2018
2019
Liquidity ratio
111.02
132.196
123.753
145.838
Interest coverage
2.297
0.62
0.658
None
Sector positioning
Liquidity ratio
145.842019
2018
2018
2019
Q1: 138.74
Med: 220.99
Q3: 396.62
Average
In 2019, the liquidity ratio of XENA CONCEPT (145.84) 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
0.66x2018
2018
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.61x
Excellent
In 2018, the interest coverage of XENA CONCEPT (0.7x) 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: 330 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 418 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model).
Operating WCR (2019)
?
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
0 €
Customer credit (2019)
?
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
330 j
Supplier credit (2019)
?
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
418 j
Inventory turnover (2019)
?
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 and payment terms evolution XENA CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2018
2019
Operating WCR
-15 945 €
-64 469 €
-28 073 €
0 €
Inventory turnover (days)
6
5
6
0
Customer payment term (days)
60
40
41
330
Supplier payment term (days)
37
49
26
418
Positioning of XENA CONCEPT in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Similar companies (Conseil en systèmes et logiciels informatiques)
Compare XENA CONCEPT with other companies in the same sector:
Yes, XENA CONCEPT generated a net profit of 19 k€ in 2018.
Where is the headquarters of XENA CONCEPT ?
The headquarters of XENA CONCEPT is located in GUERMANTES (77600), in the department Seine-et-Marne.
Where to find the tax return of XENA CONCEPT ?
The tax return of XENA CONCEPT 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 XENA CONCEPT operate?
XENA CONCEPT 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