Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-06-18 (35 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75016), Paris
EQUISTONE PARTNERS FRANCE S.A.S : revenue, balance sheet and financial ratios
EQUISTONE PARTNERS FRANCE S.A.S is a French company
founded 35 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75016),
this company of category PME
shows in 2024 a revenue of 19.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EQUISTONE PARTNERS FRANCE S.A.S (SIREN 379716699)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 809 954 €
19 004 504 €
22 451 411 €
26 132 198 €
20 818 480 €
20 532 532 €
29 039 760 €
21 616 720 €
23 605 359 €
Net income
5 417 787 €
5 735 851 €
6 584 217 €
4 263 901 €
6 626 791 €
8 026 733 €
3 455 499 €
1 046 346 €
1 525 113 €
EBITDA
6 802 975 €
6 276 751 €
7 835 493 €
7 925 970 €
8 499 572 €
7 911 433 €
6 669 860 €
2 736 920 €
5 935 760 €
Net margin
27.3%
30.2%
29.3%
16.3%
31.8%
39.1%
11.9%
4.8%
6.5%
Revenue and income statement
In 2024, EQUISTONE PARTNERS FRANCE S.A.S achieves revenue of 19.8 M€. Activity remains stable over the period (CAGR: -2.2%). Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 19.8 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 6.8 M€, representing 34.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.4 M€, i.e. 27.3% 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
19 809 954 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 809 954 €
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
6 802 975 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 057 967 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 417 787 €
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
34.3%
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 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 26.1% 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
0.003%
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
71.153%
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
26.061%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EQUISTONE PARTNERS FRANCE S.A.S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.005
0.007
0.004
0.003
0.012
0.057
0.004
0.003
0.003
Financial autonomy
37.448
37.575
37.193
73.502
61.733
48.361
68.823
61.595
71.153
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.001
0.0
0.0
0.0
Cash flow / Revenue
8.097%
7.203%
12.405%
40.462%
30.456%
16.131%
29.605%
29.742%
26.061%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Excellent
In 2024, the debt ratio of EQUISTONE PARTNERS FRANCE... (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
71.15%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good
In 2024, the financial autonomy of EQUISTONE PARTNERS FRANCE... (71.2%) 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
0.0 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Good
In 2024, the repayment capacity of EQUISTONE PARTNERS FRANCE... (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 375.72. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
375.724
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
0.11
Liquidity indicators evolution EQUISTONE PARTNERS FRANCE S.A.S
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
570.396
1311.544
857.039
1327.702
502.702
722.66
1301.757
332.0
375.724
Interest coverage
0.094
0.249
0.091
0.107
0.088
0.327
0.567
0.155
0.11
Sector positioning
Liquidity ratio
375.722024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average-18 pts over 3 years
In 2024, the liquidity ratio of EQUISTONE PARTNERS FRANCE... (375.72) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.11x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of EQUISTONE PARTNERS FRANCE... (0.1x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The company must finance 26 days of gap between collections and payments. WCR is negative (-40 days): operations structurally generate cash. Notable WCR improvement over the period (-135%), freeing up cash.
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
-2 202 471 €
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
41 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
15 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
-40 j
WCR and payment terms evolution EQUISTONE PARTNERS FRANCE S.A.S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 210 806 €
11 690 322 €
10 446 182 €
5 195 141 €
37 890 €
5 577 395 €
7 211 169 €
-4 925 207 €
-2 202 471 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
116
140
132
45
39
95
82
25
41
Supplier payment term (days)
45
35
42
36
26
20
25
16
15
Positioning of EQUISTONE PARTNERS FRANCE S.A.S in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of EQUISTONE PARTNERS FRANCE S.A.S is estimated at
26 137 422 €
(range 8 285 671€ - 57 641 503€).
With an EBITDA of 6 802 975€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
8285k€26137k€57641k€
26 137 422 €Range: 8 285 671€ - 57 641 503€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 802 975 €×4.8x
Estimation32 638 889 €
10 151 340€ - 73 475 590€
Revenue Multiple30%
19 809 954 €×0.30x
Estimation6 030 427 €
3 120 270€ - 16 791 074€
Net Income Multiple20%
5 417 787 €×7.4x
Estimation40 044 251 €
11 369 604€ - 79 331 932€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare EQUISTONE PARTNERS FRANCE S.A.S with other companies in the same sector:
Frequently asked questions about EQUISTONE PARTNERS FRANCE S.A.S
What is the revenue of EQUISTONE PARTNERS FRANCE S.A.S ?
The revenue of EQUISTONE PARTNERS FRANCE S.A.S in 2024 is 19.8 M€.
Is EQUISTONE PARTNERS FRANCE S.A.S profitable?
Yes, EQUISTONE PARTNERS FRANCE S.A.S generated a net profit of 5.4 M€ in 2024.
Where is the headquarters of EQUISTONE PARTNERS FRANCE S.A.S ?
The headquarters of EQUISTONE PARTNERS FRANCE S.A.S is located in PARIS (75016), in the department Paris.
Where to find the tax return of EQUISTONE PARTNERS FRANCE S.A.S ?
The tax return of EQUISTONE PARTNERS FRANCE S.A.S 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 EQUISTONE PARTNERS FRANCE S.A.S operate?
EQUISTONE PARTNERS FRANCE S.A.S operates in the sector Gestion de fonds (NAF code 66.30Z). 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