Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-09-20 (23 years)Status: ActiveBusiness sector: Conseil en relations publiques et communicationLocation: PARIS (75009), Paris
B.AGENCY : revenue, balance sheet and financial ratios
B.AGENCY is a French company
founded 23 years ago,
specialized in the sector Conseil en relations publiques et communication.
Based in PARIS (75009),
this company of category PME
shows in 2020 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Im Jahr 2021 erzielt B.AGENCY ein positives Nettoergebnis von 78 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
77 666 €
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 140%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 21%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
139.575%
Financial autonomy (2021)
?
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
21.341%
Asset age ratio (2021)
?
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
2019
2020
2021
Debt ratio
0.0
0.0
131.384
139.575
Financial autonomy
46.378
25.328
21.737
21.341
Repayment capacity
None
0.0
4.06
None
Cash flow / Revenue
None%
-3.383%
5.704%
None%
Sector positioning
Verschuldungsgrad
139.572021
2019
2020
2021
Q1: 0.0
Med: 6.36
Q3: 54.01
Average+50 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das verschuldungsgrad von B.AGENCY (139.57). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
21.34%2021
2019
2020
2021
Q1: 5.56%
Med: 32.86%
Q3: 62.33%
Average
Im Jahr 2021 liegt unter dem Median der Branche das finanzielle autonomie von B.AGENCY (21.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
4.06 ans2020
2019
2020
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.64 ans
Beobachten+50 pts over 2 years
Im Jahr 2020 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von B.AGENCY (4.1 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 233.30. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2021)
?
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
233.302
Liquidity indicators evolution B.AGENCY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2019
2020
2021
Liquidity ratio
156.901
212.542
257.481
233.302
Interest coverage
None
1.818
4.895
None
Sector positioning
Liquiditätsquote
233.32021
2019
2020
2021
Q1: 141.25
Med: 246.85
Q3: 433.77
Average
Im Jahr 2021 liegt unter dem Median der Branche das liquiditätsquote von B.AGENCY (233.30). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
4.89x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.09x
Ausgezeichnet
Im Jahr 2020 liegt in den oberen 25% der Branche das zinsdeckung von B.AGENCY (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.
Operating WCR (2021)
?
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
0 €
Customer credit (2021)
?
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
0 j
Supplier credit (2021)
?
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
0 j
Inventory turnover (2021)
?
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 and payment terms evolution B.AGENCY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2019
2020
2021
Operating WCR
0 €
276 579 €
281 236 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
98
106
0
Supplier payment term (days)
0
47
74
0
Positioning of B.AGENCY in its sector
Comparison with sector Conseil en relations publiques et communication
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 47 293€ to 345 549€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
47k€222k€345k€
222 241 €Range: 47 293€ - 345 549€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Conseil en relations publiques et communication)
Compare B.AGENCY with other companies in the same sector:
Yes, B.AGENCY generated a net profit of 78 k€ in 2021.
Where is the headquarters of B.AGENCY ?
The headquarters of B.AGENCY is located in PARIS (75009), in the department Paris.
Where to find the tax return of B.AGENCY ?
The tax return of B.AGENCY 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 B.AGENCY operate?
B.AGENCY operates in the sector Conseil en relations publiques et communication (NAF code 70.21Z). 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