AGENCE DEMORY : revenue, balance sheet and financial ratios

AGENCE DEMORY is a French company founded 18 years ago, specialized in the sector Enseignement secondaire technique ou professionnel. Based in DRAGUIGNAN (83300), this company of category PME shows in 2016 a revenue of 30 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - AGENCE DEMORY (SIREN 501419220)
Indicator 2016 2015
Revenue 30 122 € 9 648 €
Net income -1 245 € -3 296 €
EBITDA -3 595 € -5 291 €
Net margin -4.1% -34.2%

Revenue and income statement

In 2016, AGENCE DEMORY achieves revenue of 30 k€. Vs 2015, growth of +212% (10 k€ -> 30 k€). After deducting consumption (6 k€), gross margin stands at 24 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -11.9% of revenue. Positive scissor effect: EBITDA margin improves by +42.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1 k€ (-4.1% of revenue), which will impact equity.

Revenue (2016) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

30 122 €

Gross margin (2016) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

24 320 €

EBITDA (2016) ?
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

-3 595 €

EBIT (2016) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-1 245 €

Net income (2016) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-1 245 €

EBITDA margin (2016) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-11.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

Cash flow / Revenue (2016) ?
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

-4.133%

Repayment capacity (2016) ?
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

0.0

Solvency indicators evolution
AGENCE DEMORY

Sector positioning

Debt ratio
0.0 2015
2015
Q1: -6.46
Med: 0.15
Q3: 23.64
Good

In 2015, the debt ratio of AGENCE DEMORY (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.

Financial autonomy
0.0% 2015
2015
Q1: 5.12%
Med: 27.05%
Q3: 55.01%
Watch

In 2015, the financial autonomy of AGENCE DEMORY (0.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.

Repayment capacity
0.0 years 2016
2015
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 1.15 years
Excellent

In 2016, the repayment capacity of AGENCE DEMORY (0.00) 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.

Positioning of AGENCE DEMORY in its sector

Comparison with sector Enseignement secondaire technique ou professionnel

Valuation estimate

Based on 412 transactions of similar company sales (all years), the value of AGENCE DEMORY is estimated at 8 788 € (range 4 557€ - 14 281€). The price/revenue ratio is 0.29x (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 value 2016
412 transactions
4k€ 8k€ 14k€
8 788 € Range: 4 557€ - 14 281€
Section all-time Aggregated at NAF section level

Valuation method used

Revenue Multiple
30 122 € × 0.29x = 8 789 €
Range: 4 557€ - 14 281€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 412 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 (Enseignement secondaire technique ou professionnel)

Compare AGENCE DEMORY with other companies in the same sector:

Frequently asked questions about AGENCE DEMORY

What is the revenue of AGENCE DEMORY ?

The revenue of AGENCE DEMORY in 2016 is 30 k€.

Is AGENCE DEMORY profitable?

AGENCE DEMORY recorded a net loss in 2016.

Where is the headquarters of AGENCE DEMORY ?

The headquarters of AGENCE DEMORY is located in DRAGUIGNAN (83300), in the department Var.

Where to find the tax return of AGENCE DEMORY ?

The tax return of AGENCE DEMORY 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 AGENCE DEMORY operate?

AGENCE DEMORY operates in the sector Enseignement secondaire technique ou professionnel (NAF code 85.32Z). See the 'Sector positioning' section above to compare the company with its competitors.