Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1976-01-01 (50 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: MONTREUIL (93100), Seine-Saint-Denis
ASSURANCES 2000 : revenue, balance sheet and financial ratios
ASSURANCES 2000 is a French company
founded 50 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in MONTREUIL (93100),
this company of category ETI
shows in 2024 a revenue of 76.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ASSURANCES 2000 (SIREN 305362162)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
76 427 484 €
70 866 041 €
69 885 709 €
71 557 781 €
71 860 232 €
73 776 513 €
75 045 926 €
74 506 769 €
67 844 172 €
Net income
3 197 753 €
3 563 791 €
5 773 125 €
7 841 632 €
9 969 785 €
9 481 838 €
9 110 404 €
8 108 963 €
4 863 884 €
EBITDA
7 746 564 €
7 088 218 €
10 927 425 €
13 252 261 €
16 477 430 €
17 141 299 €
17 159 030 €
16 319 853 €
2 321 110 €
Net margin
4.2%
5.0%
8.3%
11.0%
13.9%
12.9%
12.1%
10.9%
7.2%
Revenue and income statement
In 2024, ASSURANCES 2000 achieves revenue of 76.4 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 76.4 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 10.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.2 M€, i.e. 4.2% 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
76 427 484 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
76 427 484 €
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
7 746 564 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 429 681 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 197 753 €
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
10.1%
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 4%. 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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
3.569%
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
37.287%
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
7.908%
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
0.1
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.117
16.421
28.56
55.28
74.326
125.375
35.475
0.277
3.569
Financial autonomy
44.761
27.006
29.607
27.631
27.363
23.251
24.928
33.347
37.287
Repayment capacity
-0.064
0.205
0.419
0.752
1.041
1.769
0.488
0.007
0.1
Cash flow / Revenue
-0.624%
13.402%
12.233%
13.782%
14.239%
12.093%
10.516%
7.839%
7.908%
Sector positioning
Debt ratio
3.572024
2022
2023
2024
Q1: 0.0
Med: 7.61
Q3: 47.45
Good-25 pts over 3 years
In 2024, the debt ratio of ASSURANCES 2000 (3.57) 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
37.29%2024
2022
2023
2024
Q1: 13.11%
Med: 47.63%
Q3: 76.27%
Average+11 pts over 3 years
In 2024, the financial autonomy of ASSURANCES 2000 (37.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.1 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.71 years
Good-7 pts over 3 years
In 2024, the repayment capacity of ASSURANCES 2000 (0.10) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 188.66. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
188.657
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
0.004
Liquidity indicators evolution ASSURANCES 2000
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
158.137
119.279
141.559
153.994
173.894
201.281
138.218
150.344
188.657
Interest coverage
0.006
0.309
0.462
0.672
0.755
0.896
2.277
0.752
0.004
Sector positioning
Liquidity ratio
188.662024
2022
2023
2024
Q1: 123.28
Med: 242.89
Q3: 571.56
Average+9 pts over 3 years
In 2024, the liquidity ratio of ASSURANCES 2000 (188.66) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.2x
Good-25 pts over 3 years
In 2024, the interest coverage of ASSURANCES 2000 (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Overall, WCR represents 128 days of revenue, i.e. 27.2 M€ to permanently finance. Over 2016-2024, WCR increased by +154%, 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
27 167 678 €
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
62 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
90 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
128 j
WCR and payment terms evolution ASSURANCES 2000
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 712 595 €
9 257 466 €
14 119 891 €
12 314 038 €
11 933 829 €
20 416 150 €
19 964 250 €
18 903 516 €
27 167 678 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
54
53
52
53
61
58
60
62
Supplier payment term (days)
145
160
152
158
159
125
135
119
90
Positioning of ASSURANCES 2000 in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of ASSURANCES 2000 is estimated at
28 501 761 €
(range 8 101 620€ - 71 705 543€).
With an EBITDA of 7 746 564€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(in line with sector norms).
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
193 transactions
8101k€28501k€71705k€
28 501 761 €Range: 8 101 620€ - 71 705 543€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 746 564 €×1.2x
Estimation9 378 407 €
2 422 348€ - 47 870 099€
Revenue Multiple30%
76 427 484 €×0.98x
Estimation75 084 515 €
20 938 583€ - 139 644 178€
Net Income Multiple20%
3 197 753 €×2.0x
Estimation6 436 020 €
3 044 361€ - 29 386 205€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare ASSURANCES 2000 with other companies in the same sector:
The revenue of ASSURANCES 2000 in 2024 is 76.4 M€.
Is ASSURANCES 2000 profitable?
Yes, ASSURANCES 2000 generated a net profit of 3.2 M€ in 2024.
Where is the headquarters of ASSURANCES 2000 ?
The headquarters of ASSURANCES 2000 is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of ASSURANCES 2000 ?
The tax return of ASSURANCES 2000 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 ASSURANCES 2000 operate?
ASSURANCES 2000 operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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