Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-06-01 (12 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75017), Paris
ACTENSE CONSEIL : revenue, balance sheet and financial ratios
ACTENSE CONSEIL is a French company
founded 12 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75017),
this company of category PME
shows in 2019 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTENSE CONSEIL (SIREN 793930884)
Indicator
2024
2023
2022
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
3 312 739 €
2 615 559 €
2 373 297 €
2 265 981 €
Net income
1 396 835 €
1 384 962 €
1 357 181 €
1 544 296 €
605 482 €
528 728 €
435 338 €
EBITDA
N/C
N/C
N/C
1 418 117 €
825 672 €
669 682 €
595 837 €
Net margin
N/C
N/C
N/C
46.6%
23.1%
22.3%
19.2%
Revenue and income statement
In 2024, ACTENSE CONSEIL generates positive net income of 1.4 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 435 k€ -> 1.4 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 396 835 €
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 219%. 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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
218.822%
Financial autonomy (2024)
?
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
21.983%
Solvency indicators evolution ACTENSE CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
2024
Debt ratio
37.551
39.684
156.176
79.569
24.548
130.826
218.822
Financial autonomy
35.732
40.819
28.712
43.718
37.605
25.308
21.983
Repayment capacity
0.393
0.406
1.592
0.809
None
None
None
Cash flow / Revenue
18.816%
22.222%
23.111%
46.19%
None%
None%
None%
Sector positioning
Debt ratio
218.822024
2022
2023
2024
Q1: 0.0
Med: 7.61
Q3: 47.45
Watch+19 pts over 3 years
In 2024, the debt ratio of ACTENSE CONSEIL (218.82) 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
21.98%2024
2022
2023
2024
Q1: 13.11%
Med: 47.63%
Q3: 76.27%
Average-11 pts over 3 years
In 2024, the financial autonomy of ACTENSE CONSEIL (22.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 330.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
330.816
Liquidity indicators evolution ACTENSE CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2023
2024
Liquidity ratio
196.552
232.61
299.504
358.588
132.06
263.77
330.816
Interest coverage
0.0
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
330.822024
2022
2023
2024
Q1: 123.28
Med: 242.89
Q3: 571.56
Good+29 pts over 3 years
In 2024, the liquidity ratio of ACTENSE CONSEIL (330.82) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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
0 j
Inventory turnover (2024)
?
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 ACTENSE CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
2024
Operating WCR
78 947 €
250 952 €
419 353 €
977 854 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
66
77
89
92
0
0
0
Supplier payment term (days)
169
163
153
134
0
0
0
Positioning of ACTENSE CONSEIL in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of ACTENSE CONSEIL is estimated at
2 811 367 €
(range 1 329 830€ - 12 836 413€).
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
193 transactions
1329k€2811k€12836k€
2 811 367 €Range: 1 329 830€ - 12 836 413€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 396 835 €
×
2.0x
=2 811 367 €
Range: 1 329 831€ - 12 836 413€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare ACTENSE CONSEIL with other companies in the same sector:
Yes, ACTENSE CONSEIL generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of ACTENSE CONSEIL ?
The headquarters of ACTENSE CONSEIL is located in PARIS (75017), in the department Paris.
Where to find the tax return of ACTENSE CONSEIL ?
The tax return of ACTENSE CONSEIL 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 ACTENSE CONSEIL operate?
ACTENSE CONSEIL operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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