Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-08-01 (17 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: PARIS (75010), Paris
EOL INTERIM PARIS : revenue, balance sheet and financial ratios
EOL INTERIM PARIS is a French company
founded 17 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in PARIS (75010),
this company of category PME
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOL INTERIM PARIS (SIREN 507827020)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 579 899 €
11 019 242 €
14 237 757 €
11 818 107 €
8 215 232 €
9 694 753 €
10 497 652 €
8 525 884 €
4 994 180 €
Net income
190 997 €
207 875 €
248 026 €
135 197 €
28 515 €
130 061 €
306 862 €
367 127 €
62 056 €
EBITDA
323 928 €
315 564 €
390 147 €
238 449 €
22 463 €
148 777 €
52 294 €
88 450 €
-82 714 €
Net margin
1.6%
1.9%
1.7%
1.1%
0.3%
1.3%
2.9%
4.3%
1.2%
Revenue and income statement
In 2024, EOL INTERIM PARIS achieves revenue of 11.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.1%. Vs 2023: +5%. After deducting consumption (15 k€), gross margin stands at 11.6 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 324 k€, representing 2.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 191 k€, i.e. 1.6% 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
11 579 899 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 564 430 €
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
323 928 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
363 863 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
190 997 €
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
2.8%
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 29%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.3% 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
28.981%
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
31.203%
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
0.31%
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
4.519
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
34.659
23.336
9.881
1.084
2.22
1.942
0.201
0.338
28.981
Financial autonomy
24.961
27.03
34.775
38.95
21.085
23.74
19.59
21.429
31.203
Repayment capacity
0.336
0.005
0.007
0.086
-0.391
0.191
0.011
0.015
4.519
Cash flow / Revenue
0.612%
4.11%
2.629%
1.299%
-0.713%
1.002%
1.128%
1.803%
0.31%
Sector positioning
Debt ratio
28.982024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average+48 pts over 3 years
In 2024, the debt ratio of EOL INTERIM PARIS (28.98) 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
31.2%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good+21 pts over 3 years
In 2024, the financial autonomy of EOL INTERIM PARIS (31.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
4.52 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Watch+24 pts over 3 years
In 2024, the repayment capacity of EOL INTERIM PARIS (4.52) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.66. 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 17.2x. 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
144.658
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
17.173
Liquidity indicators evolution EOL INTERIM PARIS
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
96.962
117.844
131.308
146.9
119.344
125.501
117.554
118.699
144.658
Interest coverage
-21.513
33.316
72.265
17.913
83.715
11.219
9.003
19.034
17.173
Sector positioning
Liquidity ratio
144.662024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good+28 pts over 3 years
In 2024, the liquidity ratio of EOL INTERIM PARIS (144.66) 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
17.17x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent
In 2024, the interest coverage of EOL INTERIM PARIS (17.2x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The company must finance 29 days of gap between collections and payments. Overall, WCR represents 24 days of revenue, i.e. 768 k€ to permanently finance. Over 2016-2024, WCR increased by +824%, 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
767 747 €
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
57 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
28 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
24 j
WCR and payment terms evolution EOL INTERIM PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
83 103 €
381 363 €
581 780 €
706 844 €
346 354 €
-552 851 €
-13 668 €
-135 757 €
767 747 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
34
30
35
115
61
68
0
57
Supplier payment term (days)
15
97
93
62
66
52
62
80
28
Positioning of EOL INTERIM PARIS 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 EOL INTERIM PARIS is estimated at
666 313 €
(range 402 647€ - 1 435 466€).
With an EBITDA of 323 928€, 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
402k€666k€1435k€
666 313 €Range: 402 647€ - 1 435 466€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
323 928 €×2.0x
Estimation656 849 €
314 830€ - 1 547 381€
Revenue Multiple30%
11 579 899 €×0.08x
Estimation890 871 €
699 154€ - 1 592 638€
Net Income Multiple20%
190 997 €×1.8x
Estimation353 139 €
177 429€ - 919 923€
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 EOL INTERIM PARIS with other companies in the same sector:
Frequently asked questions about EOL INTERIM PARIS
What is the revenue of EOL INTERIM PARIS ?
The revenue of EOL INTERIM PARIS in 2024 is 11.6 M€.
Is EOL INTERIM PARIS profitable?
Yes, EOL INTERIM PARIS generated a net profit of 191 k€ in 2024.
Where is the headquarters of EOL INTERIM PARIS ?
The headquarters of EOL INTERIM PARIS is located in PARIS (75010), in the department Paris.
Where to find the tax return of EOL INTERIM PARIS ?
The tax return of EOL INTERIM PARIS 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 EOL INTERIM PARIS operate?
EOL INTERIM PARIS 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