Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-12-10 (16 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75009), Paris
CAPUCINES CAPITAL PARNERS : revenue, balance sheet and financial ratios
CAPUCINES CAPITAL PARNERS is a French company
founded 16 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAPUCINES CAPITAL PARNERS (SIREN 519085724)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 404 140 €
554 272 €
581 771 €
999 214 €
1 640 896 €
1 503 394 €
1 829 619 €
1 665 052 €
957 113 €
Net income
10 794 907 €
6 637 905 €
12 707 324 €
20 283 155 €
-4 910 231 €
6 031 037 €
-7 090 996 €
3 338 073 €
8 819 128 €
EBITDA
-1 024 641 €
-301 356 €
-226 916 €
-190 588 €
55 366 €
-87 599 €
8 057 €
-718 181 €
-1 050 681 €
Net margin
768.8%
1197.6%
2184.2%
2029.9%
-299.2%
401.2%
-387.6%
200.5%
921.4%
Revenue and income statement
In 2024, CAPUCINES CAPITAL PARNERS achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Vs 2023, growth of +153% (554 k€ -> 1.4 M€). After deducting consumption (20 k€), gross margin stands at 1.4 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.0 M€, representing -73.0% of revenue. Warning negative scissor effect: despite revenue change (+153%), EBITDA varies by -240%, reducing margin by 18.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10.8 M€, i.e. 768.8% 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
1 404 140 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 384 140 €
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
-1 024 641 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 024 608 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 794 907 €
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
-73.0%
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 22%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 777.6% 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 (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
22.378%
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
80.12%
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
777.591%
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
1.209
Solvency indicators evolution CAPUCINES CAPITAL PARNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
33.396
26.598
23.389
10.984
15.273
19.065
32.011
22.085
22.378
Financial autonomy
73.811
77.56
79.947
89.383
85.132
83.422
75.014
81.511
80.12
Repayment capacity
2.092
5.485
-1.348
0.831
-1.163
0.484
1.458
1.987
1.209
Cash flow / Revenue
808.177%
140.274%
-389.62%
401.161%
-303.059%
2029.495%
2284.087%
1206.605%
777.591%
Sector positioning
Debt ratio
22.382024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average
In 2024, the debt ratio of CAPUCINES CAPITAL PARNERS (22.38) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
80.12%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good
In 2024, the financial autonomy of CAPUCINES CAPITAL PARNERS (80.1%) 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
1.21 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of CAPUCINES CAPITAL PARNERS (1.21) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 442.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
442.374
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
-31.029
Liquidity indicators evolution CAPUCINES CAPITAL PARNERS
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
5083.962
1090.415
957.132
474.943
538.976
892.184
2198.198
2737.738
442.374
Interest coverage
-33.67
-53.729
129429.85
-206.829
16568.833
-42.038
-48.883
-17.658
-31.029
Sector positioning
Liquidity ratio
442.372024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average-26 pts over 3 years
In 2024, the liquidity ratio of CAPUCINES CAPITAL PARNERS (442.37) 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
-31.03x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average+8 pts over 3 years
In 2024, the interest coverage of CAPUCINES CAPITAL PARNERS (-31.0x) 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: 243 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 215 days. The company must finance 28 days of gap between collections and payments. Overall, WCR represents 1174 days of revenue, i.e. 4.6 M€ to permanently finance.
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
4 578 198 €
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
243 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
215 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
1174 j
WCR and payment terms evolution CAPUCINES CAPITAL PARNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 667 506 €
2 459 415 €
5 026 293 €
717 495 €
2 893 933 €
2 606 230 €
15 760 770 €
8 840 267 €
4 578 198 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
131
187
419
154
360
360
51
171
243
Supplier payment term (days)
16
35
138
16
13
54
9
109
215
Positioning of CAPUCINES CAPITAL PARNERS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CAPUCINES CAPITAL PARNERS is estimated at
41 372 978 €
(range 14 248 358€ - 111 190 351€).
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 value2024
103 transactions
14248k€41372k€111190k€
41 372 978 €Range: 14 248 358€ - 111 190 351€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 404 140 €×0.38x
Estimation530 229 €
252 723€ - 1 070 878€
Net Income Multiple20%
10 794 907 €×9.5x
Estimation102 637 104 €
35 241 812€ - 276 369 562€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare CAPUCINES CAPITAL PARNERS with other companies in the same sector:
Frequently asked questions about CAPUCINES CAPITAL PARNERS
What is the revenue of CAPUCINES CAPITAL PARNERS ?
The revenue of CAPUCINES CAPITAL PARNERS in 2024 is 1.4 M€.
Is CAPUCINES CAPITAL PARNERS profitable?
Yes, CAPUCINES CAPITAL PARNERS generated a net profit of 10.8 M€ in 2024.
Where is the headquarters of CAPUCINES CAPITAL PARNERS ?
The headquarters of CAPUCINES CAPITAL PARNERS is located in PARIS (75009), in the department Paris.
Where to find the tax return of CAPUCINES CAPITAL PARNERS ?
The tax return of CAPUCINES CAPITAL PARNERS 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 CAPUCINES CAPITAL PARNERS operate?
CAPUCINES CAPITAL PARNERS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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