Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-22 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75017), Paris
3 PLACE SAINT MICHEL : revenue, balance sheet and financial ratios
3 PLACE SAINT MICHEL is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75017),
this company of category PME
shows in 2019 a revenue of 35.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 3 PLACE SAINT MICHEL (SIREN 801906959)
Indicator
2019
2018
Revenue
35 085 454 €
550 765 €
Net income
1 711 232 €
-1 001 293 €
EBITDA
4 470 891 €
142 520 €
Net margin
4.9%
-181.8%
Revenue and income statement
In 2019, 3 PLACE SAINT MICHEL achieves revenue of 35.1 M€. Vs 2018, growth of +6270% (551 k€ -> 35.1 M€). After deducting consumption (26.5 M€), gross margin stands at 8.6 M€, i.e. a rate of 24%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.5 M€, representing 12.7% of revenue. Warning negative scissor effect: despite revenue change (+6270%), EBITDA varies by +3037%, reducing margin by 13.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.7 M€, i.e. 4.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
35 085 454 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 556 896 €
EBITDA (2019)
?
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
4 470 891 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 471 001 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 711 232 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.7%
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 20615%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
20614.722%
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
0.283%
Cash flow / Revenue (2019)
?
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
4.877%
Repayment capacity (2019)
?
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
9.255
Solvency indicators evolution 3 PLACE SAINT MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
Debt ratio
-2020.355
20614.722
Financial autonomy
-5.145
0.283
Repayment capacity
-4.992
9.255
Cash flow / Revenue
-181.8%
4.877%
Sector positioning
Debt ratio
20614.722019
2018
2019
Q1: 0.76
Med: 27.52
Q3: 116.12
Watch+51 pts over 2 years
In 2019, the debt ratio of 3 PLACE SAINT MICHEL (20614.72) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.28%2019
2018
2019
Q1: 20.31%
Med: 52.4%
Q3: 82.27%
Average
In 2019, the financial autonomy of 3 PLACE SAINT MICHEL (0.3%) 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
9.26 years2019
2018
2019
Q1: 0.0 years
Med: 0.64 years
Q3: 4.97 years
Average+50 pts over 2 years
In 2019, the repayment capacity of 3 PLACE SAINT MICHEL (9.26) 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 240.08. 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 58.4x. Operating income very largely covers interest expenses: high safety margin.
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
240.077
Interest coverage (2019)
?
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
58.362
Liquidity indicators evolution 3 PLACE SAINT MICHEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
Liquidity ratio
111.848
240.077
Interest coverage
829.226
58.362
Sector positioning
Liquidity ratio
240.082019
2018
2019
Q1: 99.45
Med: 309.2
Q3: 1311.8
Average+15 pts over 2 years
In 2019, the liquidity ratio of 3 PLACE SAINT MICHEL (240.08) 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
58.36x2019
2018
2019
Q1: -36.08x
Med: 0.0x
Q3: 3.61x
Excellent
In 2019, the interest coverage of 3 PLACE SAINT MICHEL (58.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 104 days of the operating cycle (retail model). Inventory turnover is 193 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 152 days of revenue, i.e. 14.8 M€ to permanently finance.
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
14 776 239 €
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
0 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
104 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
193 j
WCR in days of revenue (2019)
?
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
152 j
WCR and payment terms evolution 3 PLACE SAINT MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
Operating WCR
31 716 777 €
14 776 239 €
Inventory turnover (days)
20566
193
Customer payment term (days)
59
0
Supplier payment term (days)
38
104
Positioning of 3 PLACE SAINT MICHEL in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 105 transactions of similar company sales
in 2019,
the value of 3 PLACE SAINT MICHEL is estimated at
14 771 931 €
(range 4 401 180€ - 28 023 004€).
With an EBITDA of 4 470 891€, the sector multiple of 4.5x is applied.
The price/revenue ratio is 0.31x
(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 value2019
105 transactions
4401k€14771k€28023k€
14 771 931 €Range: 4 401 180€ - 28 023 004€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 470 891 €×4.5x
Estimation20 120 870 €
5 001 401€ - 38 916 896€
Revenue Multiple30%
35 085 454 €×0.31x
Estimation10 883 344 €
4 627 732€ - 17 589 299€
Net Income Multiple20%
1 711 232 €×4.2x
Estimation7 232 468 €
2 560 802€ - 16 438 836€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 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 3 PLACE SAINT MICHEL with other companies in the same sector:
Frequently asked questions about 3 PLACE SAINT MICHEL
What is the revenue of 3 PLACE SAINT MICHEL ?
The revenue of 3 PLACE SAINT MICHEL in 2019 is 35.1 M€.
Is 3 PLACE SAINT MICHEL profitable?
Yes, 3 PLACE SAINT MICHEL generated a net profit of 1.7 M€ in 2019.
Where is the headquarters of 3 PLACE SAINT MICHEL ?
The headquarters of 3 PLACE SAINT MICHEL is located in PARIS (75017), in the department Paris.
Where to find the tax return of 3 PLACE SAINT MICHEL ?
The tax return of 3 PLACE SAINT MICHEL 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 3 PLACE SAINT MICHEL operate?
3 PLACE SAINT MICHEL 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
Rotate your phone to landscape mode to view the chart