Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-02-11 (10 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: PARIS (75018), Paris
DIDAXIS ENTREPRENEURS : revenue, balance sheet and financial ratios
DIDAXIS ENTREPRENEURS is a French company
founded 10 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in PARIS (75018),
this company of category ETI
shows in 2018 a revenue of 558 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIDAXIS ENTREPRENEURS (SIREN 819363524)
Indicator
2018
2017
Revenue
558 312 €
216 139 €
Net income
444 €
69 238 €
EBITDA
1 616 €
103 857 €
Net margin
0.1%
32.0%
Revenue and income statement
In 2018, DIDAXIS ENTREPRENEURS achieves revenue of 558 k€. Vs 2017, growth of +158% (216 k€ -> 558 k€). After deducting consumption (0 €), gross margin stands at 558 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 2 k€, representing 0.3% of revenue. Warning negative scissor effect: despite revenue change (+158%), EBITDA varies by -98%, reducing margin by 47.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 444 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
558 312 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
558 312 €
EBITDA (2018)
?
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
1 616 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 615 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
444 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.3%
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 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
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 (2018)
?
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
3.421%
Cash flow / Revenue (2018)
?
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
0.08%
Repayment capacity (2018)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
Debt ratio
0.0
0.0
Financial autonomy
28.623
3.421
Repayment capacity
0.0
0.0
Cash flow / Revenue
32.034%
0.08%
Sector positioning
Debt ratio
0.02018
2017
2018
Q1: 0.11
Med: 17.8
Q3: 102.42
Excellent
In 2018, the debt ratio of DIDAXIS ENTREPRENEURS (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
3.42%2018
2017
2018
Q1: 8.13%
Med: 38.99%
Q3: 74.67%
Average-17 pts over 2 years
In 2018, the financial autonomy of DIDAXIS ENTREPRENEURS (3.4%) 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 years2018
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 2.81 years
Excellent
In 2018, the repayment capacity of DIDAXIS ENTREPRENEURS (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 103.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
103.542
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
Liquidity ratio
140.101
103.542
Interest coverage
0.0
0.0
Sector positioning
Liquidity ratio
103.542018
2017
2018
Q1: 105.21
Med: 239.64
Q3: 774.79
Watch-6 pts over 2 years
In 2018, the liquidity ratio of DIDAXIS ENTREPRENEURS (103.54) 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
0.0x2018
2017
2018
Q1: -6.14x
Med: 0.0x
Q3: 1.27x
Good
In 2018, the interest coverage of DIDAXIS ENTREPRENEURS (0.0x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Overall, WCR represents 95 days of revenue, i.e. 147 k€ to permanently finance.
Operating WCR (2018)
?
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
147 249 €
Customer credit (2018)
?
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
40 j
Supplier credit (2018)
?
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
83 j
Inventory turnover (2018)
?
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 (2018)
?
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
95 j
WCR and payment terms evolution DIDAXIS ENTREPRENEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
Operating WCR
215 821 €
147 249 €
Inventory turnover (days)
0
0
Customer payment term (days)
376
40
Supplier payment term (days)
361
83
Positioning of DIDAXIS ENTREPRENEURS 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 DIDAXIS ENTREPRENEURS is estimated at
67 473 €
(range 27 829€ - 151 651€).
With an EBITDA of 1 616€, the sector multiple of 3.4x is applied.
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 value2018
173 transactions
27k€67k€151k€
67 473 €Range: 27 829€ - 151 651€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 616 €×3.4x
Estimation5 554 €
1 521€ - 10 751€
Revenue Multiple30%
558 312 €×0.38x
Estimation214 614 €
89 864€ - 484 767€
Net Income Multiple20%
444 €×3.5x
Estimation1 565 €
549€ - 4 232€
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 DIDAXIS ENTREPRENEURS with other companies in the same sector:
Frequently asked questions about DIDAXIS ENTREPRENEURS
What is the revenue of DIDAXIS ENTREPRENEURS ?
The revenue of DIDAXIS ENTREPRENEURS in 2018 is 558 k€.
Is DIDAXIS ENTREPRENEURS profitable?
Yes, DIDAXIS ENTREPRENEURS generated a net profit of 444€ in 2018.
Where is the headquarters of DIDAXIS ENTREPRENEURS ?
The headquarters of DIDAXIS ENTREPRENEURS is located in PARIS (75018), in the department Paris.
Where to find the tax return of DIDAXIS ENTREPRENEURS ?
The tax return of DIDAXIS ENTREPRENEURS 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 DIDAXIS ENTREPRENEURS operate?
DIDAXIS ENTREPRENEURS 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