Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-12-31 (13 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: MONTREUIL (93100), Seine-Saint-Denis
EASY BUSINESS : revenue, balance sheet and financial ratios
EASY BUSINESS is a French company
founded 13 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in MONTREUIL (93100),
this company of category PME
shows in 2020 a revenue of 212 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EASY BUSINESS (SIREN 791352925)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
211 587 €
251 800 €
230 617 €
247 552 €
148 872 €
488 800 €
Net income
35 416 €
36 978 €
13 377 €
44 766 €
-113 012 €
20 334 €
EBITDA
68 976 €
73 255 €
33 818 €
-3 208 €
-298 989 €
92 179 €
Net margin
16.7%
14.7%
5.8%
18.1%
-75.9%
4.2%
Revenue and income statement
In 2020, EASY BUSINESS achieves revenue of 212 k€. Revenue is declining over the period 2015-2020 (CAGR: -15.4%). Significant drop of -16% vs 2019. After deducting consumption (0 €), gross margin stands at 212 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 69 k€, representing 32.6% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 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 35 k€, i.e. 16.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
211 587 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
211 587 €
EBITDA (2020)
?
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
68 976 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
45 653 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 416 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
32.1%
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 199%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 27.4% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
198.876%
Financial autonomy (2020)
?
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
18.595%
Cash flow / Revenue (2020)
?
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
27.386%
Repayment capacity (2020)
?
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
2.232
Asset age ratio (2020)
?
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
2015
2016
2017
2018
2019
2020
Debt ratio
670.296
-315.108
-957.88
-3102.03
279.855
198.876
Financial autonomy
8.317
-13.83
-3.594
-1.104
8.934
18.595
Repayment capacity
4.908
-0.593
-18.115
4.376
1.665
2.232
Cash flow / Revenue
13.527%
-214.07%
-3.941%
15.538%
18.998%
27.386%
Sector positioning
Debt ratio
198.882020
2018
2019
2020
Q1: 0.0
Med: 5.51
Q3: 66.8
Average+52 pts over 3 years
In 2020, the debt ratio of EASY BUSINESS (198.88) 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
18.59%2020
2018
2019
2020
Q1: 5.98%
Med: 32.29%
Q3: 65.28%
Average+12 pts over 3 years
In 2020, the financial autonomy of EASY BUSINESS (18.6%) 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
2.23 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.12 years
Average
In 2020, the repayment capacity of EASY BUSINESS (2.23) 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 97.53. 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 6.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2020)
?
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
97.532
Interest coverage (2020)
?
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
6.546
Liquidity indicators evolution EASY BUSINESS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
138.69
67.937
83.527
76.005
61.817
97.532
Interest coverage
19.502
-5.547
-148.473
11.278
0.104
6.546
Sector positioning
Liquidity ratio
97.532020
2018
2019
2020
Q1: 120.53
Med: 213.91
Q3: 471.8
Watch
In 2020, the liquidity ratio of EASY BUSINESS (97.53) 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
6.55x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.35x
Excellent
In 2020, the interest coverage of EASY BUSINESS (6.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 195 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 183 days. The company must finance 12 days of gap between collections and payments. Overall, WCR represents 141 days of revenue, i.e. 83 k€ to permanently finance. Notable WCR improvement over the period (-55%), freeing up cash.
Operating WCR (2020)
?
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
82 868 €
Customer credit (2020)
?
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
195 j
Supplier credit (2020)
?
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
183 j
Inventory turnover (2020)
?
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 (2020)
?
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
141 j
WCR and payment terms evolution EASY BUSINESS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
184 351 €
119 022 €
179 589 €
120 781 €
50 637 €
82 868 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
158
283
229
184
154
195
Supplier payment term (days)
76
155
341
308
247
183
Positioning of EASY BUSINESS in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of EASY BUSINESS is estimated at
213 378 €
(range 68 554€ - 399 663€).
With an EBITDA of 68 976€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.36x
(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 value2020
131 transactions
68k€213k€399k€
213 378 €Range: 68 554€ - 399 663€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
68 976 €×4.8x
Estimation334 520 €
100 447€ - 575 477€
Revenue Multiple30%
211 587 €×0.36x
Estimation75 455 €
37 686€ - 142 623€
Net Income Multiple20%
35 416 €×3.3x
Estimation117 411 €
35 125€ - 345 691€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare EASY BUSINESS with other companies in the same sector:
Yes, EASY BUSINESS generated a net profit of 35 k€ in 2020.
Where is the headquarters of EASY BUSINESS ?
The headquarters of EASY BUSINESS is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of EASY BUSINESS ?
The tax return of EASY BUSINESS 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 EASY BUSINESS operate?
EASY BUSINESS operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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