AGIFPASS BANQUE / FINANCE is a French company
founded 29 years ago,
specialized in the sector Formation continue d'adultes.
Based in PUTEAUX (92800),
this company of category PME
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGIFPASS BANQUE / FINANCE (SIREN 408834778)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
2017
Revenue
3 600 474 €
2 924 507 €
2 814 357 €
2 813 477 €
1 776 944 €
3 535 400 €
3 614 985 €
5 368 625 €
2 813 222 €
Net income
104 975 €
116 013 €
116 225 €
210 767 €
-9 364 €
-31 582 €
229 318 €
1 016 727 €
13 816 €
EBITDA
206 847 €
165 817 €
244 532 €
346 155 €
5 979 €
77 418 €
352 813 €
1 714 578 €
67 343 €
Net margin
2.9%
4.0%
4.1%
7.5%
-0.5%
-0.9%
6.3%
18.9%
0.5%
Revenue and income statement
In 2024, AGIFPASS BANQUE / FINANCE achieves revenue of 3.6 M€. Revenue is growing positively over 9 years (CAGR: +3.6%). Vs 2023, growth of +23% (2.9 M€ -> 3.6 M€). After deducting consumption (0 €), gross margin stands at 3.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 207 k€, representing 5.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 105 k€, i.e. 2.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 600 474 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 600 474 €
EBITDA (2024)
?
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
206 847 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
150 428 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
104 975 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.7%
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 10%. 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 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
9.827%
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
61.969%
Cash flow / Revenue (2024)
?
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
4.525%
Repayment capacity (2024)
?
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
0.869
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
14.386
41.049
3.553
0.0
0.0
20.91
44.072
31.859
9.827
Financial autonomy
21.55
50.482
48.958
31.824
42.928
37.311
40.991
45.824
61.969
Repayment capacity
0.0
0.441
-0.064
0.0
0.0
0.477
1.854
1.579
0.869
Cash flow / Revenue
0.977%
20.766%
-8.694%
-0.605%
-0.564%
7.404%
5.133%
4.954%
4.525%
Sector positioning
Debt ratio
9.832024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Average-14 pts over 3 years
In 2024, the debt ratio of AGIFPASS BANQUE / FINANCE (9.83) 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
61.97%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of AGIFPASS BANQUE / FINANCE (62.0%) 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
0.87 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Average
In 2024, the repayment capacity of AGIFPASS BANQUE / FINANCE (0.87) 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 356.63. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
356.626
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
140.78
445.376
197.615
149.915
186.063
179.395
245.822
260.213
356.626
Interest coverage
0.0
0.004
0.0
0.041
5.068
0.0
0.0
0.426
1.514
Sector positioning
Liquidity ratio
356.632024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Good+11 pts over 3 years
In 2024, the liquidity ratio of AGIFPASS BANQUE / FINANCE (356.63) 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.
Interest coverage
1.51x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.65x
Excellent+50 pts over 3 years
In 2024, the interest coverage of AGIFPASS BANQUE / FINANCE (1.5x) 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: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. The company must finance 26 days of gap between collections and payments. Overall, WCR represents 121 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2017-2024, WCR increased by +104%, requiring additional financing.
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
1 210 767 €
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
96 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
70 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 in days of revenue (2024)
?
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
121 j
WCR and payment terms evolution AGIFPASS BANQUE / FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
594 743 €
1 949 777 €
705 934 €
566 124 €
261 264 €
12 717 €
379 685 €
684 159 €
1 210 767 €
Inventory turnover (days)
1
1
1
0
0
0
0
0
0
Customer payment term (days)
53
33
39
45
66
31
53
83
96
Supplier payment term (days)
77
37
47
60
54
82
82
79
70
Positioning of AGIFPASS BANQUE / FINANCE in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of AGIFPASS BANQUE / FINANCE is estimated at
671 985 €
(range 233 074€ - 1 671 549€).
With an EBITDA of 206 847€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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 value2024
134 transactions
233k€671k€1671k€
671 985 €Range: 233 074€ - 1 671 549€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
206 847 €×2.2x
Estimation448 479 €
162 514€ - 1 166 431€
Revenue Multiple30%
3 600 474 €×0.36x
Estimation1 286 949 €
429 375€ - 2 516 227€
Net Income Multiple20%
104 975 €×2.9x
Estimation308 307 €
115 023€ - 1 667 328€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Formation continue d'adultes)
Compare AGIFPASS BANQUE / FINANCE with other companies in the same sector:
Frequently asked questions about AGIFPASS BANQUE / FINANCE
What is the revenue of AGIFPASS BANQUE / FINANCE ?
The revenue of AGIFPASS BANQUE / FINANCE in 2024 is 3.6 M€.
Is AGIFPASS BANQUE / FINANCE profitable?
Yes, AGIFPASS BANQUE / FINANCE generated a net profit of 105 k€ in 2024.
Where is the headquarters of AGIFPASS BANQUE / FINANCE ?
The headquarters of AGIFPASS BANQUE / FINANCE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of AGIFPASS BANQUE / FINANCE ?
The tax return of AGIFPASS BANQUE / FINANCE 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 AGIFPASS BANQUE / FINANCE operate?
AGIFPASS BANQUE / FINANCE operates in the sector Formation continue d'adultes (NAF code 85.59A). 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