Empleados: NN (None)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 2019-03-15 (7 años)Estado: ActivaSector de actividad: Vente à distance sur catalogue généralUbicación: JOUY-LE-MOUTIER (95280), Val-d'Oise
DATAEDIT : revenue, balance sheet and financial ratios
DATAEDIT is a French company
founded 7 years ago,
specialized in the sector Vente à distance sur catalogue général.
Based in JOUY-LE-MOUTIER (95280),
this company of category PME
shows in 2021 a revenue of 36 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, DATAEDIT achieves revenue of 36 k€. Revenue is declining over the period 2019-2021 (CAGR: -51.5%). Significant drop of -78% vs 2020. After deducting consumption (0 €), gross margin stands at 36 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26 k€, representing 72.3% of revenue. Warning negative scissor effect: despite revenue change (-78%), EBITDA varies by -83%, reducing margin by 19.6 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16 k€, i.e. 45.6% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2021)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
36 000 €
Margen bruto (2021)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
36 000 €
EBITDA (2021)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
26 022 €
EBIT (2021)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
19 318 €
Resultado neto (2021)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 96%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 64.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2021)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
1.485%
Autonomía financiera (2021)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2019
2020
2021
Ratio de endeudamiento
1.693
0.68
1.485
Autonomía financiera
73.686
98.816
95.515
Capacidad de reembolso
0.017
0.013
0.153
Flujo de caja / Ingresos
71.937%
70.045%
64.233%
Positionnement sectoriel
Debt ratio
1.492021
2019
2020
2021
Q1: 0.0
Méd: 4.36
Q3: 78.01
Good
In 2021, the debt ratio of DATAEDIT (1.49) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
95.52%2021
2019
2020
2021
Q1: 0.48%
Méd: 25.22%
Q3: 54.15%
Excellent
In 2021, the financial autonomy of DATAEDIT (95.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.15 years2021
2019
2020
2021
Q1: -0.01 years
Méd: 0.0 years
Q3: 0.26 years
Average+13 pts durante 3 años
In 2021, the repayment capacity of DATAEDIT (0.15) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 3090.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Ratio de liquidez (2021)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
3090.447
Cobertura de intereses (2021)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2019
2020
2021
Ratio de liquidez
398.949
17818.237
3090.447
Cobertura de intereses
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
3090.452021
2019
2020
2021
Q1: 102.45
Méd: 169.81
Q3: 317.65
Excellent
In 2021, the liquidity ratio of DATAEDIT (3090.45) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2021
2019
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 0.33x
Average-25 pts durante 3 años
In 2021, the interest coverage of DATAEDIT (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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. The gap of 71 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 25 days of revenue, i.e. 2 k€ to permanently finance. Over 2019-2021, WCR increased by +164%, requiring additional financing.
NFR de explotación (2021)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
2 475 €
Crédito clientes (2021)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
81 j
Crédito proveedores (2021)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
10 j
Rotación de inventario (2021)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2021)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
25 j
Evolución del NFR y plazos DATAEDIT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2019
2020
2021
BFR d'exploitation
-3 867 €
497 €
2 475 €
Rotación de inventario (días)
0
0
0
Crédit clients (jours)
61
0
81
Crédit fournisseurs (jours)
76
4
10
Positionnement de DATAEDIT dans son secteur
Comparación con el sector Vente à distance sur catalogue général
Estimación de valoración
Based on 121 transactions of similar company sales
(all years),
the value of DATAEDIT is estimated at
56 702 €
(range 23 825€ - 135 571€).
With an EBITDA of 26 022€, the sector multiple of 3.2x 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 value2021
121 transactions
23k€56k€135k€
56 702 €Range: 23 825€ - 135 571€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 022 €×3.2x
Estimation82 895 €
36 219€ - 191 980€
Revenue Multiple30%
36 000 €×0.27x
Estimation9 719 €
5 634€ - 20 884€
Net Income Multiple20%
16 420 €×3.8x
Estimation61 699 €
20 130€ - 166 584€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue général)
Compare DATAEDIT with other companies in the same sector:
Yes, DATAEDIT generated a net profit of 16 k€ in 2021.
Where is the headquarters of DATAEDIT ?
The headquarters of DATAEDIT is located in JOUY-LE-MOUTIER (95280), in the department Val-d'Oise.
Where to find the tax return of DATAEDIT ?
The tax return of DATAEDIT 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 DATAEDIT operate?
DATAEDIT operates in the sector Vente à distance sur catalogue général (NAF code 47.91A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico