E-ART SUP INSTITUT : revenue, balance sheet and financial ratios
E-ART SUP INSTITUT is a French company
founded 25 years ago,
specialized in the sector Enseignement supérieur.
Based in LE KREMLIN-BICETRE (94270),
this company of category ETI
shows in 2024 a revenue of 18.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - E-ART SUP INSTITUT (SIREN 435395843)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 422 391 €
17 592 947 €
16 258 971 €
15 046 059 €
14 136 059 €
11 782 096 €
8 882 392 €
6 773 314 €
5 422 455 €
Net income
751 917 €
695 296 €
1 252 396 €
1 758 861 €
1 910 164 €
1 501 467 €
914 800 €
431 169 €
449 212 €
EBITDA
2 058 159 €
1 241 755 €
1 945 881 €
3 028 836 €
2 615 340 €
2 087 645 €
1 621 288 €
865 184 €
650 720 €
Net margin
4.1%
4.0%
7.7%
11.7%
13.5%
12.7%
10.3%
6.4%
8.3%
Revenue and income statement
In 2024, E-ART SUP INSTITUT achieves revenue of 18.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.5%. Vs 2023: +5%. After deducting consumption (0 €), gross margin stands at 18.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.1 M€, representing 11.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 752 k€, i.e. 4.1% 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
18 422 391 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 422 391 €
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
2 058 159 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
828 556 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
751 917 €
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
11.2%
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 2%. 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 64%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.2% 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
2.317%
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
64.117%
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
10.158%
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
0.134
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.956
10.674
13.236
15.467
13.077
9.836
6.062
2.376
2.317
Financial autonomy
52.554
55.176
56.37
59.981
61.626
63.43
64.726
67.256
64.117
Repayment capacity
0.696
0.425
0.332
0.473
0.37
0.352
0.312
0.203
0.134
Cash flow / Revenue
5.46%
7.697%
13.414%
12.467%
15.98%
13.316%
8.902%
6.742%
10.158%
Sector positioning
Debt ratio
2.322024
2022
2023
2024
Q1: 0.0
Med: 8.78
Q3: 61.21
Good-15 pts over 3 years
In 2024, the debt ratio of E-ART SUP INSTITUT (2.32) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
64.12%2024
2022
2023
2024
Q1: 6.54%
Med: 29.86%
Q3: 50.98%
Excellent
In 2024, the financial autonomy of E-ART SUP INSTITUT (64.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.13 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.0 years
Q3: 1.33 years
Average
In 2024, the repayment capacity of E-ART SUP INSTITUT (0.13) 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 277.29. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
277.292
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
1.729
Liquidity indicators evolution E-ART SUP INSTITUT
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
209.488
211.739
257.866
290.462
327.914
316.952
294.453
312.755
277.292
Interest coverage
0.787
0.637
1.024
0.659
0.046
0.418
0.295
4.218
1.729
Sector positioning
Liquidity ratio
277.292024
2022
2023
2024
Q1: 110.28
Med: 212.08
Q3: 380.89
Good-9 pts over 3 years
In 2024, the liquidity ratio of E-ART SUP INSTITUT (277.29) 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
1.73x2024
2022
2023
2024
Q1: 0.0x
Med: 0.18x
Q3: 3.72x
Good+7 pts over 3 years
In 2024, the interest coverage of E-ART SUP INSTITUT (1.7x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 1 days of gap between collections and payments. Overall, WCR represents 162 days of revenue, i.e. 8.3 M€ to permanently finance. Over 2016-2024, WCR increased by +7773%, requiring additional financing.
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
8 292 471 €
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
58 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
57 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
162 j
WCR and payment terms evolution E-ART SUP INSTITUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-108 070 €
-34 679 €
-407 080 €
5 312 901 €
7 260 421 €
7 492 937 €
12 008 713 €
11 383 516 €
8 292 471 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
20
22
16
25
33
37
27
35
58
Supplier payment term (days)
48
57
66
77
78
92
107
82
57
Positioning of E-ART SUP INSTITUT in its sector
Comparison with sector Enseignement supérieur
Valuation estimate
Based on 412 transactions of similar company sales
(all years),
the value of E-ART SUP INSTITUT is estimated at
5 234 408 €
(range 2 219 343€ - 13 069 734€).
With an EBITDA of 2 058 159€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.29x
(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
412 transactions
2219k€5234k€13069k€
5 234 408 €Range: 2 219 343€ - 13 069 734€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 058 159 €×3.0x
Estimation6 090 525 €
2 319 270€ - 16 615 251€
Revenue Multiple30%
18 422 391 €×0.29x
Estimation5 375 212 €
2 787 232€ - 8 734 373€
Net Income Multiple20%
751 917 €×3.8x
Estimation2 882 913 €
1 117 695€ - 10 708 984€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 412 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 (Enseignement supérieur)
Compare E-ART SUP INSTITUT with other companies in the same sector:
Frequently asked questions about E-ART SUP INSTITUT
What is the revenue of E-ART SUP INSTITUT ?
The revenue of E-ART SUP INSTITUT in 2024 is 18.4 M€.
Is E-ART SUP INSTITUT profitable?
Yes, E-ART SUP INSTITUT generated a net profit of 752 k€ in 2024.
Where is the headquarters of E-ART SUP INSTITUT ?
The headquarters of E-ART SUP INSTITUT is located in LE KREMLIN-BICETRE (94270), in the department Val-de-Marne.
Where to find the tax return of E-ART SUP INSTITUT ?
The tax return of E-ART SUP INSTITUT 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 E-ART SUP INSTITUT operate?
E-ART SUP INSTITUT operates in the sector Enseignement supérieur (NAF code 85.42Z). 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