Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1996-07-29 (29 years)Status: ActiveBusiness sector: Autres enseignementsLocation: PARIS (75016), Paris
ANGLAIS @ PARIS REIMS ORLEANS : revenue, balance sheet and financial ratios
ANGLAIS @ PARIS REIMS ORLEANS is a French company
founded 29 years ago,
specialized in the sector Autres enseignements.
Based in PARIS (75016),
this company of category ETI
shows in 2024 a revenue of 16.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANGLAIS @ PARIS REIMS ORLEANS (SIREN 408472116)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 599 830 €
13 328 733 €
13 636 252 €
13 663 000 €
12 282 459 €
9 036 323 €
5 376 840 €
4 499 860 €
6 202 905 €
Net income
3 976 438 €
2 519 118 €
2 973 210 €
3 019 129 €
2 313 822 €
1 410 472 €
305 561 €
11 271 €
232 713 €
EBITDA
7 687 637 €
5 237 809 €
5 830 396 €
6 466 365 €
4 455 530 €
2 799 866 €
813 084 €
-372 808 €
799 446 €
Net margin
24.0%
18.9%
21.8%
22.1%
18.8%
15.6%
5.7%
0.3%
3.8%
Revenue and income statement
In 2024, ANGLAIS @ PARIS REIMS ORLEANS achieves revenue of 16.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.1%. Vs 2023, growth of +25% (13.3 M€ -> 16.6 M€). After deducting consumption (0 €), gross margin stands at 16.6 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 7.7 M€, representing 46.3% of revenue. Positive scissor effect: EBITDA margin improves by +7.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.0 M€, i.e. 24.0% 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
16 599 830 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 599 830 €
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
7 687 637 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 154 763 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 976 438 €
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
46.3%
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 25.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
56.854%
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
37.099%
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
25.661%
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
0.576
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ANGLAIS @ PARIS REIMS ORLEANS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
237.626
203.689
84.63
42.154
58.769
135.755
212.714
117.847
56.854
Financial autonomy
4.623
1.454
6.872
26.945
27.403
30.798
24.295
30.703
37.099
Repayment capacity
1.633
14.872
1.015
0.537
0.693
1.244
2.393
1.607
0.576
Cash flow / Revenue
4.234%
0.261%
6.147%
15.778%
18.849%
27.521%
21.571%
15.703%
25.661%
Sector positioning
Debt ratio
56.852024
2022
2023
2024
Q1: 0.0
Med: 0.56
Q3: 38.78
Average
In 2024, the debt ratio of ANGLAIS @ PARIS REIMS ORL... (56.85) 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
37.1%2024
2022
2023
2024
Q1: 0.0%
Med: 17.39%
Q3: 51.77%
Good+14 pts over 3 years
In 2024, the financial autonomy of ANGLAIS @ PARIS REIMS ORL... (37.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.58 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Average
In 2024, the repayment capacity of ANGLAIS @ PARIS REIMS ORL... (0.58) 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 239.75. 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 1.3x. 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
239.746
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.333
Liquidity indicators evolution ANGLAIS @ PARIS REIMS ORLEANS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
138.213
110.101
129.354
213.421
216.955
373.725
426.531
306.108
239.746
Interest coverage
7.36
-8.533
2.31
0.914
0.692
0.205
2.287
3.118
1.333
Sector positioning
Liquidity ratio
239.752024
2022
2023
2024
Q1: 114.25
Med: 223.1
Q3: 458.59
Good-23 pts over 3 years
In 2024, the liquidity ratio of ANGLAIS @ PARIS REIMS ORL... (239.75) 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
1.33x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.29x
Excellent
In 2024, the interest coverage of ANGLAIS @ PARIS REIMS ORL... (1.3x) 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: 146 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 215 days. Excellent situation: suppliers finance 69 days of the operating cycle (retail model). Overall, WCR represents 109 days of revenue, i.e. 5.0 M€ to permanently finance. Over 2016-2024, WCR increased by +360%, 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
5 010 991 €
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
146 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
215 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
109 j
WCR and payment terms evolution ANGLAIS @ PARIS REIMS ORLEANS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 090 161 €
1 113 580 €
1 813 985 €
-23 675 €
1 720 036 €
4 524 502 €
3 508 199 €
3 598 091 €
5 010 991 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
99
205
165
84
136
143
135
133
146
Supplier payment term (days)
197
312
384
77
125
80
119
85
215
Positioning of ANGLAIS @ PARIS REIMS ORLEANS in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of ANGLAIS @ PARIS REIMS ORLEANS is estimated at
12 449 798 €
(range 4 485 280€ - 37 787 595€).
With an EBITDA of 7 687 637€, 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
4485k€12449k€37787k€
12 449 798 €Range: 4 485 280€ - 37 787 595€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 687 637 €×2.2x
Estimation16 668 090 €
6 039 971€ - 43 351 350€
Revenue Multiple30%
16 599 830 €×0.36x
Estimation5 933 424 €
1 979 614€ - 11 600 958€
Net Income Multiple20%
3 976 438 €×2.9x
Estimation11 678 631 €
4 357 051€ - 63 158 164€
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 (Autres enseignements)
Compare ANGLAIS @ PARIS REIMS ORLEANS with other companies in the same sector:
Frequently asked questions about ANGLAIS @ PARIS REIMS ORLEANS
What is the revenue of ANGLAIS @ PARIS REIMS ORLEANS ?
The revenue of ANGLAIS @ PARIS REIMS ORLEANS in 2024 is 16.6 M€.
Is ANGLAIS @ PARIS REIMS ORLEANS profitable?
Yes, ANGLAIS @ PARIS REIMS ORLEANS generated a net profit of 4.0 M€ in 2024.
Where is the headquarters of ANGLAIS @ PARIS REIMS ORLEANS ?
The headquarters of ANGLAIS @ PARIS REIMS ORLEANS is located in PARIS (75016), in the department Paris.
Where to find the tax return of ANGLAIS @ PARIS REIMS ORLEANS ?
The tax return of ANGLAIS @ PARIS REIMS ORLEANS 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 ANGLAIS @ PARIS REIMS ORLEANS operate?
ANGLAIS @ PARIS REIMS ORLEANS 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