Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-05-22 (28 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: CABOURG (14390), Calvados
AGAPHONE SAS : revenue, balance sheet and financial ratios
AGAPHONE SAS is a French company
founded 28 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in CABOURG (14390),
this company of category PME
shows in 2020 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGAPHONE SAS (SIREN 412235319)
Indicator
2024
2020
2019
2018
2017
2016
Revenue
N/C
3 582 416 €
3 584 537 €
3 294 482 €
3 000 767 €
2 829 227 €
Net income
728 554 €
574 504 €
487 960 €
374 296 €
328 318 €
236 132 €
EBITDA
N/C
875 114 €
805 060 €
520 433 €
479 408 €
384 484 €
Net margin
N/C
16.0%
13.6%
11.4%
10.9%
8.3%
Revenue and income statement
In 2024, AGAPHONE SAS generates positive net income of 729 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 236 k€ -> 729 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
728 554 €
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 7%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
6.977%
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
79.639%
Solvency indicators evolution AGAPHONE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Debt ratio
23.584
17.619
14.782
8.507
5.326
6.977
Financial autonomy
64.208
68.816
70.577
74.37
79.423
79.639
Repayment capacity
1.994
1.266
0.966
0.401
0.254
None
Cash flow / Revenue
8.972%
10.888%
10.885%
16.338%
17.73%
None%
Sector positioning
Debt ratio
6.982024
2019
2020
2024
Q1: 0.0
Med: 5.61
Q3: 47.03
Average
In 2024, the debt ratio of AGAPHONE SAS (6.98) 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
79.64%2024
2019
2020
2024
Q1: 6.21%
Med: 32.46%
Q3: 67.88%
Excellent
In 2024, the financial autonomy of AGAPHONE SAS (79.6%) 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
0.25 years2020
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.12 years
Average-6 pts over 2 years
In 2020, the repayment capacity of AGAPHONE SAS (0.25) 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.
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 AGAPHONE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Operating WCR
-261 279 €
41 351 €
48 001 €
-82 910 €
91 817 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
30
25
27
23
30
0
Supplier payment term (days)
48
81
71
68
57
0
Positioning of AGAPHONE SAS in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of AGAPHONE SAS is estimated at
2 415 309 €
(range 722 563€ - 7 111 312€).
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
131 transactions
722k€2415k€7111k€
2 415 309 €Range: 722 563€ - 7 111 312€
NAF 5 all-time
Valuation method used
Net Income Multiple
728 554 €
×
3.3x
=2 415 310 €
Range: 722 564€ - 7 111 313€
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 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare AGAPHONE SAS with other companies in the same sector:
Yes, AGAPHONE SAS generated a net profit of 729 k€ in 2024.
Where is the headquarters of AGAPHONE SAS ?
The headquarters of AGAPHONE SAS is located in CABOURG (14390), in the department Calvados.
Where to find the tax return of AGAPHONE SAS ?
The tax return of AGAPHONE SAS 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 AGAPHONE SAS operate?
AGAPHONE SAS operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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