Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-04-04 (9 years)Status: ActiveBusiness sector: Conseil en relations publiques et communicationLocation: PARIS (75017), Paris
DENTSU EXPERTISES : revenue, balance sheet and financial ratios
DENTSU EXPERTISES is a French company
founded 9 years ago,
specialized in the sector Conseil en relations publiques et communication.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 18.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DENTSU EXPERTISES (SIREN 828776625)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
18 784 909 €
19 207 506 €
20 143 160 €
N/C
N/C
50 000 €
N/C
N/C
Net income
551 379 €
358 282 €
-30 760 569 €
36 444 €
-37 560 €
-204 €
-167 €
0 €
EBITDA
-141 274 €
-251 193 €
-1 946 046 €
-1 054 €
-60 €
-239 €
-167 €
N/C
Net margin
2.9%
1.9%
-152.7%
N/C
N/C
-0.4%
N/C
N/C
Revenue and income statement
In 2024, DENTSU EXPERTISES achieves revenue of 18.8 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +227.3%. Slight decline of -2% vs 2023. After deducting consumption (12.5 M€), gross margin stands at 6.3 M€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -141 k€, representing -0.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 551 k€, i.e. 2.9% 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
18 784 909 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 331 543 €
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
-141 274 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
172 136 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
551 379 €
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
-0.8%
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 0%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 1.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
7.212%
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
1.203%
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
0.0
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.419
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
100.0
99.582
36.148
6.366
14.264
-188.989
4.874
7.212
Repayment capacity
None
-1.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
None%
-0.408%
None%
None%
-154.649%
0.094%
1.203%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 4.58
Q3: 34.46
Excellent
In 2024, the debt ratio of DENTSU EXPERTISES (0.00) 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
7.21%2024
2022
2023
2024
Q1: 4.2%
Med: 30.36%
Q3: 62.45%
Average
In 2024, the financial autonomy of DENTSU EXPERTISES (7.2%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.48 years
Excellent
In 2024, the repayment capacity of DENTSU EXPERTISES (0.00) 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 114.46. 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
114.462
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
-19.302
Liquidity indicators evolution DENTSU EXPERTISES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
None
None
156.613
106.802
30.239
35.298
110.54
114.462
Interest coverage
None
0.0
0.0
0.0
-0.095
-1557.672
-297.521
-19.302
Sector positioning
Liquidity ratio
114.462024
2022
2023
2024
Q1: 140.42
Med: 242.49
Q3: 476.09
Watch+16 pts over 3 years
In 2024, the liquidity ratio of DENTSU EXPERTISES (114.46) 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
-19.3x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.29x
Watch+5 pts over 3 years
In 2024, the interest coverage of DENTSU EXPERTISES (-19.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 183 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 359 days. Excellent situation: suppliers finance 176 days of the operating cycle (retail model). Overall, WCR represents 391 days of revenue, i.e. 20.4 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
20 387 262 €
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
183 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
359 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
391 j
WCR and payment terms evolution DENTSU EXPERTISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
99 629 €
0 €
0 €
-11 661 681 €
19 933 550 €
20 387 262 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
360
0
0
171
177
183
Supplier payment term (days)
0
0
358
0
0
354
391
359
Positioning of DENTSU EXPERTISES 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 2 093 576€ to 6 562 765€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2093k€4649k€6562k€
4 649 752 €Range: 2 093 576€ - 6 562 765€
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 DENTSU EXPERTISES with other companies in the same sector:
Frequently asked questions about DENTSU EXPERTISES
What is the revenue of DENTSU EXPERTISES ?
The revenue of DENTSU EXPERTISES in 2024 is 18.8 M€.
Is DENTSU EXPERTISES profitable?
Yes, DENTSU EXPERTISES generated a net profit of 551 k€ in 2024.
Where is the headquarters of DENTSU EXPERTISES ?
The headquarters of DENTSU EXPERTISES is located in PARIS (75017), in the department Paris.
Where to find the tax return of DENTSU EXPERTISES ?
The tax return of DENTSU EXPERTISES 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 DENTSU EXPERTISES operate?
DENTSU EXPERTISES 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