Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-12-02 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PULIGNY-MONTRACHET (21190), Cote-d'Or
ETIENNE & PARTNERS : revenue, balance sheet and financial ratios
ETIENNE & PARTNERS is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in PULIGNY-MONTRACHET (21190),
this company of category PME
shows in 2023 a revenue of 156 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETIENNE & PARTNERS (SIREN 485329171)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
156 387 €
95 859 €
96 236 €
120 698 €
102 058 €
106 850 €
89 684 €
Net income
161 231 €
123 371 €
75 002 €
71 736 €
88 215 €
74 816 €
78 888 €
65 809 €
EBITDA
N/C
150 187 €
90 983 €
89 878 €
113 890 €
95 096 €
100 063 €
82 926 €
Net margin
N/C
78.9%
78.2%
74.5%
73.1%
73.3%
73.8%
73.4%
Revenue and income statement
In 2024, ETIENNE & PARTNERS generates positive net income of 161 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 66 k€ -> 161 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
161 231 €
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 166%. 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 36%. The balance between equity and debt is satisfactory.
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
165.753%
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
35.921%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
437.612
385.493
324.345
290.074
261.278
238.936
201.409
165.753
Financial autonomy
18.082
19.929
22.717
24.578
26.57
28.35
31.602
35.921
Repayment capacity
39.43
32.831
32.37
27.453
33.021
31.271
18.04
None
Cash flow / Revenue
73.379%
73.831%
73.307%
73.087%
74.542%
78.243%
78.888%
None%
Sector positioning
Debt ratio
165.752024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of ETIENNE & PARTNERS (165.75) 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
35.92%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+6 pts over 3 years
In 2024, the financial autonomy of ETIENNE & PARTNERS (35.9%) 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
18.04 years2023
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average
In 2023, the repayment capacity of ETIENNE & PARTNERS (18.04) 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 663.20. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
663.201
Liquidity indicators evolution ETIENNE & PARTNERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
890.93
828.613
695.099
665.22
693.194
737.092
622.009
663.201
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
663.22024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of ETIENNE & PARTNERS (663.20) 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
0.0x2023
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Good
In 2023, the interest coverage of ETIENNE & PARTNERS (0.0x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution ETIENNE & PARTNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
686 661 €
794 322 €
704 086 €
772 249 €
758 894 €
763 419 €
815 136 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
2114
1966
1958
1879
2288
2324
1563
0
Supplier payment term (days)
120
335
330
332
120
99
151
0
Positioning of ETIENNE & PARTNERS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ETIENNE & PARTNERS is estimated at
235 391 €
(range 150 128€ - 1 204 147€).
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
54 tx
150k€235k€1204k€
235 391 €Range: 150 128€ - 1 204 147€
NAF 5 année 2024
Valuation method used
Net Income Multiple
161 231 €
×
1.5x
=235 391 €
Range: 150 128€ - 1 204 148€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ETIENNE & PARTNERS with other companies in the same sector:
Frequently asked questions about ETIENNE & PARTNERS
What is the revenue of ETIENNE & PARTNERS ?
The revenue of ETIENNE & PARTNERS in 2023 is 156 k€.
Is ETIENNE & PARTNERS profitable?
Yes, ETIENNE & PARTNERS generated a net profit of 161 k€ in 2024.
Where is the headquarters of ETIENNE & PARTNERS ?
The headquarters of ETIENNE & PARTNERS is located in PULIGNY-MONTRACHET (21190), in the department Cote-d'Or.
Where to find the tax return of ETIENNE & PARTNERS ?
The tax return of ETIENNE & PARTNERS 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 ETIENNE & PARTNERS operate?
ETIENNE & PARTNERS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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