Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2003-11-12 (22 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: LILLE (59777), Nord
EUROPORTE : revenue, balance sheet and financial ratios
EUROPORTE is a French company
founded 22 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LILLE (59777),
this company of category ETI
shows in 2024 a revenue of 7.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, EUROPORTE achieves revenue of 7.3 M€. Activity remains stable over the period (CAGR: -0.2%). Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 7.3 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 -1.1 M€, representing -14.5% of revenue. Positive scissor effect: EBITDA margin improves by +47.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7.1 M€, i.e. 96.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
7 315 845 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
7 315 845 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-1 064 396 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
14 045 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 27%. 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 71%. 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 12.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 18.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
27.472%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
17.264
20.857
20.748
23.983
24.288
20.707
20.118
19.15
27.472
Finanzielle Autonomie
78.693
79.039
79.214
77.685
74.934
76.847
77.624
73.032
71.259
Rückzahlungsfähigkeit
-0.523
-20.961
6.208
-22.212
-183.173
-11.636
-34.803
-3.056
12.229
Cashflow / Umsatz
-412.49%
-11.11%
36.127%
-9.713%
-0.965%
-17.607%
-7.303%
-56.669%
18.928%
Positionnement sectoriel
Debt ratio
27.472024
2022
2023
2024
Q1: 0.06
Méd: 14.7
Q3: 89.68
Average+9 pts über 3 Jahre
In 2024, the debt ratio of EUROPORTE (27.47) 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
71.26%2024
2022
2023
2024
Q1: 11.6%
Méd: 51.93%
Q3: 85.2%
Good-5 pts über 3 Jahre
In 2024, the financial autonomy of EUROPORTE (71.3%) 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
12.23 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.21 years
Q3: 3.74 years
Average+50 pts über 3 Jahre
In 2024, the repayment capacity of EUROPORTE (12.23) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 618.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
618.369
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
1062.964
2208.913
2057.937
2655.909
1902.645
1397.663
1327.048
382.942
618.369
Zinsdeckung
-1770.435
-63.458
-59.937
-51.19
-524.983
-22.875
-46.688
-19.294
-76.547
Positionnement sectoriel
Liquidity ratio
618.372024
2022
2023
2024
Q1: 116.89
Méd: 458.52
Q3: 2176.32
Good-18 pts über 3 Jahre
In 2024, the liquidity ratio of EUROPORTE (618.37) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-76.55x2024
2022
2023
2024
Q1: -45.38x
Méd: 0.0x
Q3: 2.91x
Average
In 2024, the interest coverage of EUROPORTE (-76.5x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 172 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. The company must finance 27 days of gap between collections and payments. Overall, WCR represents 571 days of revenue, i.e. 11.6 M€ to permanently finance. Notable WCR improvement over the period (-78%), freeing up cash.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
145 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
571 j
Entwicklung des Working Capital und der Zahlungsfristen EUROPORTE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
51 933 909 €
47 727 815 €
37 638 934 €
28 968 004 €
24 790 770 €
14 139 894 €
12 741 228 €
18 501 984 €
11 595 907 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
98
87
90
0
1059
791
875
267
172
Crédit fournisseurs (jours)
61
73
70
33
54
59
22
193
145
Positionnement de EUROPORTE dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 103 transactions of similar company sales
in 2024,
the value of EUROPORTE is estimated at
28 610 496 €
(range 10 044 690€ - 75 923 512€).
The price/revenue ratio is 0.38x
(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
103 transactions
10044k€28610k€75923k€
28 610 496 €Range: 10 044 690€ - 75 923 512€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 315 845 €×0.38x
Estimation2 762 595 €
1 316 735€ - 5 579 487€
Net Income Multiple20%
7 086 971 €×9.5x
Estimation67 382 348 €
23 136 624€ - 181 439 550€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Activités des sièges sociaux)
Compare EUROPORTE with other companies in the same sector:
Yes, EUROPORTE generated a net profit of 7.1 M€ in 2024.
Where is the headquarters of EUROPORTE ?
The headquarters of EUROPORTE is located in LILLE (59777), in the department Nord.
Where to find the tax return of EUROPORTE ?
The tax return of EUROPORTE 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 EUROPORTE operate?
EUROPORTE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen