Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-05-25 (33 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75014), Paris
CAPIGEST FINANCE : revenue, balance sheet and financial ratios
CAPIGEST FINANCE is a French company
founded 33 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75014),
this company of category PME
shows in 2025 a revenue of 169 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAPIGEST FINANCE (SIREN 387947179)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
168 901 €
148 812 €
155 601 €
113 763 €
108 727 €
159 819 €
140 327 €
178 625 €
198 462 €
232 281 €
Net income
25 864 €
-127 282 €
17 866 €
38 699 €
-18 860 €
22 790 €
7 533 €
38 374 €
66 €
28 089 €
EBITDA
29 143 €
-15 170 €
-1 187 €
-25 137 €
-52 948 €
341 €
-15 221 €
-23 513 €
67 €
15 350 €
Net margin
15.3%
-85.5%
11.5%
34.0%
-17.3%
14.3%
5.4%
21.5%
0.0%
12.1%
Revenue and income statement
In 2025, CAPIGEST FINANCE achieves revenue of 169 k€. Activity remains stable over the period (CAGR: -3.5%). Vs 2024, growth of +13% (149 k€ -> 169 k€). After deducting consumption (0 €), gross margin stands at 169 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 29 k€, representing 17.3% of revenue. Positive scissor effect: EBITDA margin improves by +27.4 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 26 k€, i.e. 15.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
168 901 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
168 901 €
EBITDA (2025)
?
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
29 143 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
27 761 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 864 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.3%
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 132%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory. 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 16.9% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
132.461%
Financial autonomy (2025)
?
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
25.013%
Cash flow / Revenue (2025)
?
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
16.944%
Repayment capacity (2025)
?
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
1.828
Asset age ratio (2025)
?
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
2025
Debt ratio
13.303
18.085
16.177
5.192
16.346
68.818
48.594
51.522
487.99
132.461
Financial autonomy
83.29
79.782
81.143
87.638
77.179
46.136
62.998
57.561
9.108
25.013
Repayment capacity
1.243
653.864
1.079
1.417
1.407
-5.632
2.507
2.626
-0.535
1.828
Cash flow / Revenue
12.093%
0.033%
21.483%
5.368%
14.26%
-17.346%
32.891%
17.768%
-83.628%
16.944%
Sector positioning
Debt ratio
132.462025
2023
2024
2025
Q1: 0.0
Med: 5.25
Q3: 44.01
Watch
In 2025, the debt ratio of CAPIGEST FINANCE (132.46) 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
25.01%2025
2023
2024
2025
Q1: 14.47%
Med: 50.82%
Q3: 78.71%
Average-27 pts over 3 years
In 2025, the financial autonomy of CAPIGEST FINANCE (25.0%) 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
1.83 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.03 years
Q3: 1.45 years
Watch
In 2025, the repayment capacity of CAPIGEST FINANCE (1.83) 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 158.30. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
158.3
Interest coverage (2025)
?
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
1.801
Liquidity indicators evolution CAPIGEST FINANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
1307.223
1248.787
1288.376
830.178
691.402
181.626
522.164
141.245
136.991
158.3
Interest coverage
0.0
0.0
0.0
0.0
0.0
-2.357
-5.406
-97.473
-720.204
1.801
Sector positioning
Liquidity ratio
158.32025
2023
2024
2025
Q1: 157.68
Med: 329.7
Q3: 847.44
Average
In 2025, the liquidity ratio of CAPIGEST FINANCE (158.30) 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
1.8x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Good+44 pts over 3 years
In 2025, the interest coverage of CAPIGEST FINANCE (1.8x) 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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The gap of 53 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-7 days): operations structurally generate cash. Notable WCR improvement over the period (-102%), freeing up cash.
Operating WCR (2025)
?
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
-3 356 €
Customer credit (2025)
?
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
88 j
Supplier credit (2025)
?
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
35 j
Inventory turnover (2025)
?
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 (2025)
?
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
-7 j
WCR and payment terms evolution CAPIGEST FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
185 107 €
127 375 €
57 401 €
92 655 €
79 305 €
-2 693 €
20 374 €
25 561 €
-8 973 €
-3 356 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
236
190
94
198
178
155
96
19
128
88
Supplier payment term (days)
17
16
20
19
17
18
12
25
23
35
Positioning of CAPIGEST FINANCE 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 CAPIGEST FINANCE is estimated at
77 832 €
(range 23 363€ - 230 163€).
With an EBITDA of 29 143€, 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 value2025
193 transactions
23k€77k€230k€
77 832 €Range: 23 363€ - 230 163€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
29 143 €×1.2x
Estimation35 282 €
9 113€ - 180 090€
Revenue Multiple30%
168 901 €×0.98x
Estimation165 933 €
46 273€ - 308 607€
Net Income Multiple20%
25 864 €×2.0x
Estimation52 056 €
24 623€ - 237 681€
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 CAPIGEST FINANCE with other companies in the same sector:
The revenue of CAPIGEST FINANCE in 2025 is 169 k€.
Is CAPIGEST FINANCE profitable?
Yes, CAPIGEST FINANCE generated a net profit of 26 k€ in 2025.
Where is the headquarters of CAPIGEST FINANCE ?
The headquarters of CAPIGEST FINANCE is located in PARIS (75014), in the department Paris.
Where to find the tax return of CAPIGEST FINANCE ?
The tax return of CAPIGEST FINANCE 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 CAPIGEST FINANCE operate?
CAPIGEST FINANCE 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