Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-01-04 (4 years)Status: ActiveBusiness sector: Autres enseignementsLocation: MONTFERMEIL (93370), Seine-Saint-Denis
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AIRPORT FLEX FORMATION : revenue, balance sheet and financial ratios
AIRPORT FLEX FORMATION is a French company
founded 4 years ago,
specialized in the sector Autres enseignements.
Based in MONTFERMEIL (93370),
this company of category PME
shows in 2025 a revenue of 575 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIRPORT FLEX FORMATION (SIREN 909739955)
Indicator
2025
Revenue
574 679 €
Net income
22 005 €
EBITDA
51 469 €
Net margin
3.8%
Revenue and income statement
Im Jahr 2025 erzielt AIRPORT FLEX FORMATION einen Umsatz von 575 k€. Nach Abzug des Verbrauchs (37 k€) beträgt die Bruttomarge 538 k€, d.h. eine Rate von 94%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 51 k€, was 9.0% des Umsatzes entspricht. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 22 k€, d.h. 3.8% des Umsatzes.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
574 679 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
537 641 €
EBITDA (2025)
?
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
51 469 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 522 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 005 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 315%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 5%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 5.2 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 7.6% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
314.961%
Financial autonomy (2025)
?
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
5.404%
Cash flow / Revenue (2025)
?
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
7.554%
Repayment capacity (2025)
?
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
5.212
Asset age ratio (2025)
?
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
2025
Debt ratio
314.961
Financial autonomy
5.404
Repayment capacity
5.212
Cash flow / Revenue
7.554%
Sector positioning
Verschuldungsgrad
314.962025
2025
Q1: 0.0
Med: 3.45
Q3: 33.04
Beobachten
Im Jahr 2025 liegt in den oberen 25% der Branche das verschuldungsgrad von AIRPORT FLEX FORMATION (314.96). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
5.4%2025
2025
Q1: 0.06%
Med: 22.67%
Q3: 53.58%
Average
Im Jahr 2025 liegt unter dem Median der Branche das finanzielle autonomie von AIRPORT FLEX FORMATION (5.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
5.21 ans2025
2025
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.08 ans
Beobachten
Im Jahr 2025 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von AIRPORT FLEX FORMATION (5.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 121.84. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 17.4x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2025)
?
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
121.842
Interest coverage (2025)
?
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
2025
Liquidity ratio
121.842
Interest coverage
17.438
Sector positioning
Liquiditätsquote
121.842025
2025
Q1: 99.83
Med: 203.9
Q3: 395.39
Average
Im Jahr 2025 liegt unter dem Median der Branche das liquiditätsquote von AIRPORT FLEX FORMATION (121.84). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
17.44x2025
2025
Q1: 0.0x
Med: 0.0x
Q3: 0.25x
Ausgezeichnet
Im Jahr 2025 liegt in den oberen 25% der Branche das zinsdeckung von AIRPORT FLEX FORMATION (17.4x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 488 Tage. Lieferantenfrist: 498 Tage. Günstige Situation. Der WCR repräsentiert 661 Tage Umsatz.
Operating WCR (2025)
?
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
1 055 898 €
Customer credit (2025)
?
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
488 j
Supplier credit (2025)
?
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
498 j
Inventory turnover (2025)
?
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 (2025)
?
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
661 j
WCR and payment terms evolution AIRPORT FLEX FORMATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2025
Operating WCR
1 055 898 €
Inventory turnover (days)
0
Customer payment term (days)
488
Supplier payment term (days)
498
Positioning of AIRPORT FLEX FORMATION in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of AIRPORT FLEX FORMATION is estimated at
130 346 €
(range 45 601€ - 335 506€).
With an EBITDA of 51 469€, 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 value2025
134 transactions
45k€130k€335k€
130 346 €Range: 45 601€ - 335 506€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
51 469 €×2.2x
Estimation111 593 €
40 438€ - 290 239€
Revenue Multiple30%
574 679 €×0.36x
Estimation205 413 €
68 533€ - 401 620€
Net Income Multiple20%
22 005 €×2.9x
Estimation64 628 €
24 111€ - 349 508€
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 (Autres enseignements)
Compare AIRPORT FLEX FORMATION with other companies in the same sector:
Frequently asked questions about AIRPORT FLEX FORMATION
What is the revenue of AIRPORT FLEX FORMATION ?
The revenue of AIRPORT FLEX FORMATION in 2025 is 575 k€.
Is AIRPORT FLEX FORMATION profitable?
Yes, AIRPORT FLEX FORMATION generated a net profit of 22 k€ in 2025.
Where is the headquarters of AIRPORT FLEX FORMATION ?
The headquarters of AIRPORT FLEX FORMATION is located in MONTFERMEIL (93370), in the department Seine-Saint-Denis.
Where to find the tax return of AIRPORT FLEX FORMATION ?
The tax return of AIRPORT FLEX FORMATION 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 AIRPORT FLEX FORMATION operate?
AIRPORT FLEX FORMATION operates in the sector Autres enseignements (NAF code 85.59B). 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