Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-05-12 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75006), Paris
A.P.C. HOLDING : revenue, balance sheet and financial ratios
A.P.C. HOLDING is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75006),
this company of category ETI
shows in 2023 a revenue of 655 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A.P.C. HOLDING (SIREN 802342881)
Indicator
2023
2022
2021
2020
2018
2017
2015
Revenue
654 999 €
2 619 996 €
2 110 805 €
2 114 971 €
2 144 949 €
1 890 206 €
1 724 168 €
Net income
308 708 €
208 533 €
209 182 €
429 944 €
509 647 €
677 369 €
956 912 €
EBITDA
401 453 €
178 740 €
158 470 €
494 713 €
329 179 €
463 386 €
387 146 €
Net margin
47.1%
8.0%
9.9%
20.3%
23.8%
35.8%
55.5%
Revenue and income statement
In 2023, A.P.C. HOLDING achieves revenue of 655 k€. Revenue is declining over the period 2015-2023 (CAGR: -11.4%). Significant drop of -75% vs 2022. After deducting consumption (0 €), gross margin stands at 655 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 401 k€, representing 61.3% of revenue. Positive scissor effect: EBITDA margin improves by +54.5 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 309 k€, i.e. 47.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
654 999 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
654 999 €
EBITDA (2023)
?
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
401 453 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
391 746 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
308 708 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
61.3%
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 2%. 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 97%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 64.3% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.871%
Financial autonomy (2023)
?
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
97.264%
Cash flow / Revenue (2023)
?
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
64.318%
Repayment capacity (2023)
?
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
1.8
Asset age ratio (2023)
?
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
2015
2017
2018
2020
2021
2022
2023
Debt ratio
6.313
45.569
18.773
11.219
6.141
2.907
1.871
Financial autonomy
87.248
66.342
82.849
87.601
92.253
94.451
97.264
Repayment capacity
1.189
8.521
13.734
9.945
10.341
5.778
1.8
Cash flow / Revenue
55.08%
55.268%
25.484%
22.07%
11.699%
7.972%
64.318%
Sector positioning
Debt ratio
1.872023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Good-6 pts over 3 years
In 2023, the debt ratio of A.P.C. HOLDING (1.87) 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
97.26%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Excellent
In 2023, the financial autonomy of A.P.C. HOLDING (97.3%) 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
1.8 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average-11 pts over 3 years
In 2023, the repayment capacity of A.P.C. HOLDING (1.80) 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 3497.10. 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 43.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
3497.1
Interest coverage (2023)
?
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
43.865
Liquidity indicators evolution A.P.C. HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2020
2021
2022
2023
Liquidity ratio
534.156
1050.67
2460.344
1482.022
1692.403
1172.907
3497.1
Interest coverage
5.886
41.304
236.76
10.903
69.856
24.828
43.865
Sector positioning
Liquidity ratio
3497.12023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Good+8 pts over 3 years
In 2023, the liquidity ratio of A.P.C. HOLDING (3497.10) 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
43.87x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excellent
In 2023, the interest coverage of A.P.C. HOLDING (43.9x) 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: 904 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 139 days. The gap of 765 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 6419 days of revenue, i.e. 11.7 M€ to permanently finance. Over 2015-2023, WCR increased by +387%, requiring additional financing.
Operating WCR (2023)
?
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
11 678 881 €
Customer credit (2023)
?
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
904 j
Supplier credit (2023)
?
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
139 j
Inventory turnover (2023)
?
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 (2023)
?
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
6419 j
WCR and payment terms evolution A.P.C. HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2020
2021
2022
2023
Operating WCR
2 399 266 €
9 763 783 €
12 065 124 €
16 627 458 €
14 958 958 €
13 341 910 €
11 678 881 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
163
203
328
329
254
904
Supplier payment term (days)
0
437
205
156
91
167
139
Positioning of A.P.C. HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of A.P.C. HOLDING is estimated at
1 540 328 €
(range 475 590€ - 2 555 593€).
With an EBITDA of 401 453€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
475k€1540k€2555k€
1 540 328 €Range: 475 590€ - 2 555 593€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
401 453 €×4.6x
Estimation1 834 320 €
672 091€ - 3 121 295€
Revenue Multiple30%
654 999 €×0.24x
Estimation157 513 €
115 197€ - 467 796€
Net Income Multiple20%
308 708 €×9.3x
Estimation2 879 574 €
524 928€ - 4 273 038€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Activités des sociétés holding)
Compare A.P.C. HOLDING with other companies in the same sector:
Yes, A.P.C. HOLDING generated a net profit of 309 k€ in 2023.
Where is the headquarters of A.P.C. HOLDING ?
The headquarters of A.P.C. HOLDING is located in PARIS (75006), in the department Paris.
Where to find the tax return of A.P.C. HOLDING ?
The tax return of A.P.C. HOLDING 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 A.P.C. HOLDING operate?
A.P.C. HOLDING operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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