Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2018-01-02 (8 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: RENNES (35000), Ille-et-Vilaine
EBC HR PRESTATIONS : revenue, balance sheet and financial ratios
EBC HR PRESTATIONS is a French company
founded 8 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in RENNES (35000),
this company of category ETI
shows in 2024 a revenue of 6.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EBC HR PRESTATIONS (SIREN 834340457)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
6 200 207 €
8 186 591 €
7 012 308 €
6 338 529 €
6 341 152 €
5 290 334 €
1 102 108 €
Net income
-432 900 €
4 844 €
124 062 €
7 682 €
147 112 €
205 018 €
27 185 €
EBITDA
12 445 €
89 961 €
136 474 €
-15 936 €
201 391 €
409 362 €
28 664 €
Net margin
-7.0%
0.1%
1.8%
0.1%
2.3%
3.9%
2.5%
Revenue and income statement
In 2024, EBC HR PRESTATIONS achieves revenue of 6.2 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +33.4%. Significant drop of -24% vs 2023. After deducting consumption (0 €), gross margin stands at 6.2 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 12 k€, representing 0.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -433 k€ (-7.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 200 207 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 200 207 €
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
12 445 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-465 847 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-432 900 €
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
0.2%
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 965%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
965.087%
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
4.754%
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
-1.188%
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
-15.252
Solvency indicators evolution EBC HR PRESTATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
12.717
0.0
965.087
Financial autonomy
13.252
22.193
24.809
33.833
22.445
21.964
4.754
Repayment capacity
0.0
0.0
0.0
0.0
0.542
0.0
-15.252
Cash flow / Revenue
2.491%
4.702%
2.691%
0.088%
2.124%
0.23%
-1.188%
Sector positioning
Debt ratio
965.092024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Watch+20 pts over 3 years
In 2024, the debt ratio of EBC HR PRESTATIONS (965.09) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
4.75%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average-16 pts over 3 years
In 2024, the financial autonomy of EBC HR PRESTATIONS (4.8%) 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
-15.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of EBC HR PRESTATIONS (-15.25) 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 183.45. 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 13.2x. Operating income very largely covers interest expenses: high safety margin.
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
183.454
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
13.194
Liquidity indicators evolution EBC HR PRESTATIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
114.878
116.202
132.727
150.818
133.778
49.864
183.454
Interest coverage
0.0
0.0
0.0
0.0
3.748
3.669
13.194
Sector positioning
Liquidity ratio
183.452024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good+33 pts over 3 years
In 2024, the liquidity ratio of EBC HR PRESTATIONS (183.45) 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
13.19x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent
In 2024, the interest coverage of EBC HR PRESTATIONS (13.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. The company must finance 4 days of gap between collections and payments. Overall, WCR represents 30 days of revenue, i.e. 510 k€ to permanently finance. Over 2018-2024, WCR increased by +1727%, 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
509 719 €
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
25 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
21 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
30 j
WCR and payment terms evolution EBC HR PRESTATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-31 333 €
-46 449 €
470 767 €
176 148 €
2 164 629 €
-59 926 €
509 719 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
135
38
29
0
37
26
25
Supplier payment term (days)
242
68
90
13
306
180
21
Positioning of EBC HR PRESTATIONS in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of EBC HR PRESTATIONS is estimated at
194 646 €
(range 147 939€ - 356 934€).
With an EBITDA of 12 445€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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
135 transactions
147k€194k€356k€
194 646 €Range: 147 939€ - 356 934€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 445 €×2.0x
Estimation25 235 €
12 095€ - 59 449€
Revenue Multiple30%
6 200 207 €×0.08x
Estimation476 998 €
374 347€ - 852 744€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare EBC HR PRESTATIONS with other companies in the same sector:
Frequently asked questions about EBC HR PRESTATIONS
What is the revenue of EBC HR PRESTATIONS ?
The revenue of EBC HR PRESTATIONS in 2024 is 6.2 M€.
Is EBC HR PRESTATIONS profitable?
EBC HR PRESTATIONS recorded a net loss in 2024.
Where is the headquarters of EBC HR PRESTATIONS ?
The headquarters of EBC HR PRESTATIONS is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of EBC HR PRESTATIONS ?
The tax return of EBC HR PRESTATIONS 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 EBC HR PRESTATIONS operate?
EBC HR PRESTATIONS operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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