Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2022-04-28 (4 years)Status: ActiveBusiness sector: Courtage de valeurs mobilières et de marchandisesLocation: PARIS (75007), Paris
ANTHELIA PARTNERS : revenue, balance sheet and financial ratios
ANTHELIA PARTNERS is a French company
founded 4 years ago,
specialized in the sector Courtage de valeurs mobilières et de marchandises.
Based in PARIS (75007),
this company of category PME
shows in 2024 a revenue of 448 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTHELIA PARTNERS (SIREN 913186243)
Indicator
2024
2023
2022
Revenue
448 224 €
441 120 €
326 926 €
Net income
242 231 €
221 158 €
221 348 €
EBITDA
330 102 €
301 541 €
295 161 €
Net margin
54.0%
50.1%
67.7%
Revenue and income statement
Im Jahr 2024 erzielt ANTHELIA PARTNERS einen Umsatz von 448 k€. Im Zeitraum 2022-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +17.1%. Vs 2023: +2%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 448 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 330 k€, was 73.6% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +5.3 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 242 k€, d.h. 54.0% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
448 224 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
448 224 €
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
330 102 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
326 344 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
242 231 €
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
73.6%
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 78%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 53%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 2.2 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 55.0% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
78.478%
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
53.454%
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
54.983%
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
2.187
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
2022
2023
2024
Debt ratio
227.901
131.011
78.478
Financial autonomy
26.144
40.992
53.454
Repayment capacity
2.293
2.6
2.187
Cash flow / Revenue
67.445%
50.776%
54.983%
Sector positioning
Verschuldungsgrad
78.482024
2022
2023
2024
Q1: 0.0
Med: 5.88
Q3: 53.13
Beobachten
Im Jahr 2024 liegt in den oberen 25% der Branche das verschuldungsgrad von ANTHELIA PARTNERS (78.48). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
53.45%2024
2022
2023
2024
Q1: 16.69%
Med: 61.03%
Q3: 89.71%
Average+18 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von ANTHELIA PARTNERS (53.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
2.19 ans2024
2022
2023
2024
Q1: -0.15 ans
Med: 0.0 ans
Q3: 2.64 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von ANTHELIA PARTNERS (2.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 1090.97. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 4.9x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
1090.973
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
4.925
Liquidity indicators evolution ANTHELIA PARTNERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
283.611
774.158
1090.973
Interest coverage
1.086
3.153
4.925
Sector positioning
Liquiditätsquote
1090.972024
2022
2023
2024
Q1: 127.06
Med: 438.89
Q3: 2916.8
Gut+20 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von ANTHELIA PARTNERS (1090.97). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
4.92x2024
2022
2023
2024
Q1: -42.08x
Med: 0.0x
Q3: 0.09x
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von ANTHELIA PARTNERS (4.9x). 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: 178 Tage. Lieferantenfrist: 49 Tage. Die Lücke von 129 Tagen belastet den Cashflow. Der WCR repräsentiert 189 Tage Umsatz. Im Zeitraum 2022-2024 stieg der WCR um +66%.
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
234 937 €
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
178 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
49 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
189 j
WCR and payment terms evolution ANTHELIA PARTNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
141 713 €
211 292 €
234 937 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
239
181
178
Supplier payment term (days)
41
20
49
Positioning of ANTHELIA PARTNERS in its sector
Comparison with sector Courtage de valeurs mobilières et de marchandises
Valuation estimate
Based on 109 transactions of similar company sales
(all years),
the value of ANTHELIA PARTNERS is estimated at
685 912 €
(range 258 355€ - 1 326 586€).
With an EBITDA of 330 102€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.30x
(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
109 transactions
258k€685k€1326k€
685 912 €Range: 258 355€ - 1 326 586€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
330 102 €×2.9x
Estimation966 915 €
378 967€ - 1 616 744€
Revenue Multiple30%
448 224 €×0.30x
Estimation134 468 €
66 537€ - 338 183€
Net Income Multiple20%
242 231 €×3.3x
Estimation810 574 €
244 555€ - 2 083 798€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Courtage de valeurs mobilières et de marchandises)
Compare ANTHELIA PARTNERS with other companies in the same sector:
Frequently asked questions about ANTHELIA PARTNERS
What is the revenue of ANTHELIA PARTNERS ?
The revenue of ANTHELIA PARTNERS in 2024 is 448 k€.
Is ANTHELIA PARTNERS profitable?
Yes, ANTHELIA PARTNERS generated a net profit of 242 k€ in 2024.
Where is the headquarters of ANTHELIA PARTNERS ?
The headquarters of ANTHELIA PARTNERS is located in PARIS (75007), in the department Paris.
Where to find the tax return of ANTHELIA PARTNERS ?
The tax return of ANTHELIA PARTNERS 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 ANTHELIA PARTNERS operate?
ANTHELIA PARTNERS operates in the sector Courtage de valeurs mobilières et de marchandises (NAF code 66.12Z). 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