Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-06-16 (11 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: PARIS (75009), Paris
EURO SOCIETE SERVICE : revenue, balance sheet and financial ratios
EURO SOCIETE SERVICE is a French company
founded 11 years ago,
specialized in the sector Construction de maisons individuelles.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 218 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURO SOCIETE SERVICE (SIREN 802953992)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
218 127 €
106 344 €
139 549 €
96 709 €
48 966 €
74 714 €
116 713 €
135 142 €
66 701 €
Net income
3 929 €
2 831 €
817 €
-2 994 €
1 950 €
925 €
1 882 €
6 514 €
2 787 €
EBITDA
5 779 €
3 658 €
2 175 €
1 276 €
4 045 €
4 365 €
5 267 €
32 988 €
-14 639 €
Net margin
1.8%
2.7%
0.6%
-3.1%
4.0%
1.2%
1.6%
4.8%
4.2%
Revenue and income statement
In 2024, EURO SOCIETE SERVICE achieves revenue of 218 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.0%. Vs 2023, growth of +105% (106 k€ -> 218 k€). After deducting consumption (29 k€), gross margin stands at 189 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6 k€, representing 2.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 1.8% 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
218 127 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
189 166 €
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
5 779 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 780 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 929 €
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
2.6%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.8% 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
61.314%
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
35.797%
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
1.801%
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
0.277
Solvency indicators evolution EURO SOCIETE SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
21.563
35.186
14.364
13.405
0.236
0.264
0.155
82.425
61.314
Financial autonomy
7.84
12.327
6.667
6.524
0.128
0.145
0.075
39.241
35.797
Repayment capacity
0.0
0.506
0.0
0.0
0.0
0.0
0.0
0.0
0.277
Cash flow / Revenue
7.013%
6.686%
4.129%
3.464%
6.3%
-2.489%
0.586%
2.663%
1.801%
Sector positioning
Debt ratio
61.312024
2022
2023
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Average+50 pts over 3 years
In 2024, the debt ratio of EURO SOCIETE SERVICE (61.31) 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
35.8%2024
2022
2023
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Good+35 pts over 3 years
In 2024, the financial autonomy of EURO SOCIETE SERVICE (35.8%) 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
0.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Average+35 pts over 3 years
In 2024, the repayment capacity of EURO SOCIETE SERVICE (0.28) 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 234.64. 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 0.2x. 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
234.636
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
0.156
Liquidity indicators evolution EURO SOCIETE SERVICE
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
130.864
146.912
161.726
174.59
199.582
203.731
179.793
178.708
234.636
Interest coverage
154.881
68.746
0.57
1.466
2.967
4.467
34.115
3.007
0.156
Sector positioning
Liquidity ratio
234.642024
2022
2023
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Good+10 pts over 3 years
In 2024, the liquidity ratio of EURO SOCIETE SERVICE (234.64) 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
0.16x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.45x
Good-23 pts over 3 years
In 2024, the interest coverage of EURO SOCIETE SERVICE (0.2x) 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. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 55 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 48 days of revenue, i.e. 29 k€ to permanently finance. Over 2016-2024, WCR increased by +327%, 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
29 026 €
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
55 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 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
48 j
WCR and payment terms evolution EURO SOCIETE SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 804 €
17 731 €
14 435 €
15 494 €
9 583 €
12 923 €
20 902 €
21 712 €
29 026 €
Inventory turnover (days)
0
0
0
0
50
0
0
0
0
Customer payment term (days)
105
110
56
106
56
38
60
95
55
Supplier payment term (days)
96
89
48
57
78
0
3
23
0
Positioning of EURO SOCIETE SERVICE in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of EURO SOCIETE SERVICE is estimated at
19 692 €
(range 9 644€ - 49 101€).
With an EBITDA of 5 779€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
9k€19k€49k€
19 692 €Range: 9 644€ - 49 101€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 779 €×3.6x
Estimation21 083 €
7 945€ - 29 158€
Revenue Multiple30%
218 127 €×0.11x
Estimation24 002 €
16 704€ - 94 107€
Net Income Multiple20%
3 929 €×2.5x
Estimation9 753 €
3 306€ - 31 451€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare EURO SOCIETE SERVICE with other companies in the same sector:
Frequently asked questions about EURO SOCIETE SERVICE
What is the revenue of EURO SOCIETE SERVICE ?
The revenue of EURO SOCIETE SERVICE in 2024 is 218 k€.
Is EURO SOCIETE SERVICE profitable?
Yes, EURO SOCIETE SERVICE generated a net profit of 4 k€ in 2024.
Where is the headquarters of EURO SOCIETE SERVICE ?
The headquarters of EURO SOCIETE SERVICE is located in PARIS (75009), in the department Paris.
Where to find the tax return of EURO SOCIETE SERVICE ?
The tax return of EURO SOCIETE SERVICE 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 EURO SOCIETE SERVICE operate?
EURO SOCIETE SERVICE operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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