Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2014-12-06 (11 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: PARIS (75008), Paris
BALARD BUSINESS CENTRE : revenue, balance sheet and financial ratios
BALARD BUSINESS CENTRE is a French company
founded 11 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in PARIS (75008),
this company of category ETI
shows in 2021 a revenue of 795 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BALARD BUSINESS CENTRE (SIREN 808534200)
Indicator
2021
2020
2019
Revenue
795 138 €
1 407 107 €
914 821 €
Net income
-446 464 €
302 482 €
-109 948 €
EBITDA
-341 440 €
364 670 €
27 460 €
Net margin
-56.1%
21.5%
-12.0%
Revenue and income statement
In 2021, BALARD BUSINESS CENTRE achieves revenue of 795 k€. Revenue is declining over the period 2019-2021 (CAGR: -6.8%). Significant drop of -43% vs 2020. After deducting consumption (0 €), gross margin stands at 795 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 -341 k€, representing -42.9% of revenue. Warning negative scissor effect: despite revenue change (-43%), EBITDA varies by -194%, reducing margin by 68.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -446 k€ (-56.1% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
795 138 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
795 138 €
EBITDA (2021)
?
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
-341 440 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-434 826 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-446 464 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-42.9%
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 -1%. 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 -111%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-0.968%
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
-110.501%
Cash flow / Revenue (2021)
?
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
-56.586%
Repayment capacity (2021)
?
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
-0.03
Solvency indicators evolution BALARD BUSINESS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Debt ratio
-18.557
-24.232
-0.968
Financial autonomy
-133.077
-73.376
-110.501
Repayment capacity
-6.983
0.642
-0.03
Cash flow / Revenue
-3.616%
25.282%
-56.586%
Sector positioning
Debt ratio
-0.972021
2019
2020
2021
Q1: 0.05
Med: 17.55
Q3: 121.6
Excellent
In 2021, the debt ratio of BALARD BUSINESS CENTRE (-0.97) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-110.5%2021
2019
2020
2021
Q1: 9.02%
Med: 43.02%
Q3: 79.81%
Watch
In 2021, the financial autonomy of BALARD BUSINESS CENTRE (-110.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.03 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 3.39 years
Excellent
In 2021, the repayment capacity of BALARD BUSINESS CENTRE (-0.03) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 47.57. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
47.574
Interest coverage (2021)
?
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
-3.244
Liquidity indicators evolution BALARD BUSINESS CENTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
21.038
66.866
47.574
Interest coverage
176.092
9.109
-3.244
Sector positioning
Liquidity ratio
47.572021
2019
2020
2021
Q1: 102.72
Med: 266.85
Q3: 959.86
Watch+7 pts over 3 years
In 2021, the liquidity ratio of BALARD BUSINESS CENTRE (47.57) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.24x2021
2019
2020
2021
Q1: -11.83x
Med: 0.0x
Q3: 0.15x
Average-32 pts over 3 years
In 2021, the interest coverage of BALARD BUSINESS CENTRE (-3.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The company must finance 19 days of gap between collections and payments. WCR is negative (-601 days): operations structurally generate cash.
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
-1 327 252 €
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
33 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
14 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 in days of revenue (2021)
?
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
-601 j
WCR and payment terms evolution BALARD BUSINESS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
-1 252 198 €
-283 476 €
-1 327 252 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
31
66
33
Supplier payment term (days)
92
141
14
Positioning of BALARD BUSINESS CENTRE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of BALARD BUSINESS CENTRE is estimated at
305 649 €
(range 127 983€ - 690 396€).
The price/revenue ratio is 0.38x
(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 value2021
173 transactions
127k€305k€690k€
305 649 €Range: 127 983€ - 690 396€
NAF 5 all-time
Valuation method used
Revenue Multiple
795 138 €
×
0.38x
=305 649 €
Range: 127 983€ - 690 396€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare BALARD BUSINESS CENTRE with other companies in the same sector:
Frequently asked questions about BALARD BUSINESS CENTRE
What is the revenue of BALARD BUSINESS CENTRE ?
The revenue of BALARD BUSINESS CENTRE in 2021 is 795 k€.
Is BALARD BUSINESS CENTRE profitable?
BALARD BUSINESS CENTRE recorded a net loss in 2021.
Where is the headquarters of BALARD BUSINESS CENTRE ?
The headquarters of BALARD BUSINESS CENTRE is located in PARIS (75008), in the department Paris.
Where to find the tax return of BALARD BUSINESS CENTRE ?
The tax return of BALARD BUSINESS CENTRE 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 BALARD BUSINESS CENTRE operate?
BALARD BUSINESS CENTRE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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