Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2005-03-01 (21 Jahre)Status: AktivBranche: Organisation de foires, salons professionnels et congrèsStandort: PARIS (75020), Paris
HUBRIS : revenue, balance sheet and financial ratios
HUBRIS is a French company
founded 21 years ago,
specialized in the sector Organisation de foires, salons professionnels et congrès.
Based in PARIS (75020),
this company of category PME
shows in 2021 a revenue of 109 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, HUBRIS achieves revenue of 109 k€. Revenue is declining over the period 2016-2021 (CAGR: -20.7%). Significant drop of -59% vs 2020. After deducting consumption (76 k€), gross margin stands at 33 k€, i.e. a rate of 30%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -54 k€, representing -50.0% of revenue. Positive scissor effect: EBITDA margin improves by +22.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -48 k€ (-44.0% of revenue), which will impact equity.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
108 739 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
32 699 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-54 338 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-46 579 €
Nettoergebnis (2021)
?
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 -256%. 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 -35%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-256.259%
Finanzielle Autonomie (2021)
?
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
2020
2021
Verschuldungsgrad
34.918
53.132
228.195
267.835
-398.876
-398.876
-256.259
Finanzielle Autonomie
31.268
44.576
24.082
22.645
-20.038
-20.038
-34.646
Rückzahlungsfähigkeit
1.017
0.869
12.039
8.328
-1.455
-1.455
-4.447
Cashflow / Umsatz
4.24%
16.404%
5.33%
8.624%
-47.493%
-47.493%
-31.704%
Positionnement sectoriel
Debt ratio
-256.262021
2020
2020
2021
Q1: 0.0
Méd: 9.65
Q3: 78.38
Excellent
In 2021, the debt ratio of HUBRIS (-256.26) 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
-34.65%2021
2020
2020
2021
Q1: 2.41%
Méd: 25.44%
Q3: 54.58%
Average
In 2021, the financial autonomy of HUBRIS (-34.6%) 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
-4.45 years2021
2020
2020
2021
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.17 years
Excellent
In 2021, the repayment capacity of HUBRIS (-4.45) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 92.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
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
92.704
Zinsdeckung (2021)
?
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
2020
2021
Liquiditätsquote
297.168
612.454
202.673
287.852
50.465
50.465
92.704
Zinsdeckung
2.751
0.496
4.318
5.095
-1.138
-1.138
-2.116
Positionnement sectoriel
Liquidity ratio
92.72021
2020
2020
2021
Q1: 121.77
Méd: 216.25
Q3: 420.4
Watch+7 pts über 3 Jahre
In 2021, the liquidity ratio of HUBRIS (92.70) 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
-2.12x2021
2020
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 0.51x
Average
In 2021, the interest coverage of HUBRIS (-2.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 180 days. Excellent situation: suppliers finance 180 days of the operating cycle (retail model). Inventory turnover is 76 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 262 days of revenue, i.e. 79 k€ to permanently finance. Over 2016-2021, WCR increased by +43%, requiring additional financing.
Operatives Working Capital (2021)
?
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
180 j
Lagerumschlag (2021)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
76 j
Working Capital in Umsatztagen (2021)
?
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
262 j
Entwicklung des Working Capital und der Zahlungsfristen HUBRIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2020
2021
BFR d'exploitation
55 249 €
132 603 €
166 094 €
241 522 €
35 924 €
35 924 €
79 207 €
Lagerumschlag (Tage)
28
34
60
61
50
50
76
Crédit clients (jours)
56
89
41
109
4
4
0
Crédit fournisseurs (jours)
35
24
76
87
79
79
180
Positionnement de HUBRIS dans son secteur
Vergleich mit der Branche Organisation de foires, salons professionnels et congrès
Bewertungsschätzung
Based on 63 transactions of similar company sales
(all years),
the value of HUBRIS is estimated at
73 985 €
(range 28 201€ - 137 547€).
The price/revenue ratio is 0.68x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
63 tx
28k€73k€137k€
73 985 €Range: 28 201€ - 137 547€
NAF 5 all-time
Valuation method used
Revenue Multiple
108 739 €
×
0.68x
=73 985 €
Range: 28 202€ - 137 547€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Organisation de foires, salons professionnels et congrès)
Compare HUBRIS with other companies in the same sector:
The headquarters of HUBRIS is located in PARIS (75020), in the department Paris.
Where to find the tax return of HUBRIS ?
The tax return of HUBRIS 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 HUBRIS operate?
HUBRIS operates in the sector Organisation de foires, salons professionnels et congrès (NAF code 82.30Z). 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