Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-03-01 (8 years)Status: ActiveBusiness sector: Activités comptablesLocation: SAINT-MALO (35400), Ille-et-Vilaine
BC2A : revenue, balance sheet and financial ratios
BC2A is a French company
founded 8 years ago,
specialized in the sector Activités comptables.
Based in SAINT-MALO (35400),
this company of category PME
shows in 2024 a revenue of 582 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, BC2A combines a growing business with positive profitability. Its financial structure is fragile, with debt above sector norms — a point to monitor.
Financial history - BC2A (SIREN 837849397)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
582 418 €
522 923 €
501 773 €
512 104 €
477 840 €
165 517 €
Net income
165 506 €
168 534 €
155 991 €
153 417 €
139 888 €
138 400 €
EBITDA
50 447 €
59 955 €
44 876 €
42 359 €
28 389 €
25 460 €
Net margin
28.4%
32.2%
31.1%
30.0%
29.3%
83.6%
Revenue and income statement
In 2024, BC2A achieves revenue of 582 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.1%. Vs 2023, growth of +11% (523 k€ -> 582 k€). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 50 k€, representing 8.7% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -16%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. This ratio is slightly less favorable than the sector median (10.8%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 166 k€, i.e. 28.4% 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
582 418 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
582 418 €
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
50 447 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
50 450 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
165 506 €
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
8.7%
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 59%. This ratio is less favorable than the sector median (14.1%) and warrants attention. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This ratio is more favorable than the sector median (46.3%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.5 years of cash flow to repay all financial debt. This ratio is less favorable than the sector median (0.6 years) and warrants attention. Cash flow represents 28.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Compared with its sector, this ratio places the company among the best positioned (sector median: 10.1%).
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
59.02%
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
57.14%
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
28.42%
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
3.46
Solvency indicators evolution BC2A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
467.105
264.941
170.557
114.544
79.219
59.022
Financial autonomy
17.34
26.176
33.593
42.397
51.521
57.139
Repayment capacity
8.046
7.165
5.911
5.05
4.025
3.465
Cash flow / Revenue
83.617%
29.275%
29.958%
31.088%
32.229%
28.417%
Sector positioning
Debt ratio
59.02%2024
Q1: 1.81%
Med: 14.11%
Q3: 46.88%
Watch
In 2024, the debt ratio of BC2A (59.0%) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
57.14%2024
Q1: 27.5%
Med: 46.31%
Q3: 65.86%
Good+19 pts over 3 years
In 2024, the financial autonomy of BC2A (57.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.46 years2024
Q1: 0.01 years
Med: 0.62 years
Q3: 2.26 years
Watch
In 2024, the repayment capacity of BC2A (3.46) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2.87. This ratio is more favorable than the sector median (2.3). The interest coverage ratio (= EBIT / Interest expenses) is 10.3x. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.7x).
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
2.87
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
10.32
Liquidity indicators evolution BC2A
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
5.256130000000001
2.94842
2.2760499999999997
2.50603
3.19794
2.87118
Interest coverage
36.041
36.475
18.959
15.817
10.269
10.318
Sector positioning
Liquidity ratio
2.872024
Q1: 1.55
Med: 2.27
Q3: 4.0
Good+6 pts over 3 years
In 2024, the liquidity ratio of BC2A (2.87) 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
10.32x2024
Q1: 0.0x
Med: 0.68x
Q3: 5.9x
Excellent
In 2024, the interest coverage of BC2A (10.3x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. The company must finance 26 days of gap between collections and payments. WCR is negative (-30 days): operations structurally generate cash. Between 2021 and 2024, WCR improved by 43 days of revenue, freeing up cash.
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
-49 150 €
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
35 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
9 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
-30 j
WCR and payment terms evolution BC2A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
33 097 €
102 019 €
17 575 €
20 929 €
82 575 €
-49 150 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
99
102
93
87
100
35
Supplier payment term (days)
17
15
6
0
12
9
Positioning of BC2A in its sector
Comparison with sector Activités comptables
Valuation estimate
Based on 106 transactions of similar company sales
(all years),
the value of BC2A is estimated at
142 332 €
(range 53 453€ - 440 515€).
With an EBITDA of 50 447€, the sector multiple of 1.5x is applied.
The price/revenue ratio is 0.23x
(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
106 transactions
53k€142k€440k€
142 332 €Range: 53 453€ - 440 515€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
50 447 €×1.5x
Estimation77 152 €
26 185€ - 245 364€
Revenue Multiple30%
582 418 €×0.23x
Estimation133 912 €
68 862€ - 349 454€
Net Income Multiple20%
165 506 €×1.9x
Estimation317 916 €
98 514€ - 1 064 988€
How is this estimate calculated?
This estimate is based on the analysis of 106 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 comptables)
Compare BC2A with other companies in the same sector:
Yes, BC2A generated a net profit of 166 k€ in 2024.
Where is the headquarters of BC2A ?
The headquarters of BC2A is located in SAINT-MALO (35400), in the department Ille-et-Vilaine.
Where to find the tax return of BC2A ?
The tax return of BC2A 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 BC2A operate?
BC2A operates in the sector Activités comptables (NAF code 69.20Z). See the 'Sector positioning' section above to compare the company with its competitors.