Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-12-18 (16 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: BELBEUF (76240), Seine-Maritime
FB PRESTIGE RH : revenue, balance sheet and financial ratios
FB PRESTIGE RH is a French company
founded 16 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in BELBEUF (76240),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FB PRESTIGE RH (SIREN 519019582)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
2 723 987 €
3 487 073 €
2 576 362 €
1 956 728 €
3 433 201 €
3 580 713 €
3 166 598 €
1 892 554 €
Net income
117 796 €
168 824 €
111 125 €
45 226 €
99 762 €
31 829 €
160 491 €
70 280 €
EBITDA
210 341 €
315 290 €
148 984 €
19 586 €
148 334 €
106 987 €
202 772 €
95 722 €
Net margin
4.3%
4.8%
4.3%
2.3%
2.9%
0.9%
5.1%
3.7%
Revenue and income statement
In 2024, FB PRESTIGE RH achieves revenue of 2.7 M€. Revenue is growing positively over 8 years (CAGR: +4.7%). Significant drop of -22% vs 2023. After deducting consumption (4 k€), gross margin stands at 2.7 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 210 k€, representing 7.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 118 k€, i.e. 4.3% 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
2 723 987 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 720 161 €
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
210 341 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
181 009 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 796 €
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
7.6%
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 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.4% 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
0.072%
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
60.901%
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
3.352%
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
0.007
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
2023
2024
Debt ratio
7538.166
544.032
445.902
275.347
146.275
31.999
0.086
0.072
Financial autonomy
0.786
9.602
11.098
16.981
25.943
38.992
47.397
60.901
Repayment capacity
4.509
1.325
2.583
8.239
-2.419
1.549
0.004
0.007
Cash flow / Revenue
2.635%
5.369%
1.788%
2.913%
-3.076%
3.652%
4.553%
3.352%
Sector positioning
Debt ratio
0.072024
2021
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Good-36 pts over 3 years
In 2024, the debt ratio of FB PRESTIGE RH (0.07) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.9%2024
2021
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+15 pts over 3 years
In 2024, the financial autonomy of FB PRESTIGE RH (60.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Average-24 pts over 3 years
In 2024, the repayment capacity of FB PRESTIGE RH (0.01) 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 252.90. 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 0.0x. 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
252.9
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
0.01
Liquidity indicators evolution FB PRESTIGE RH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
115.483
117.567
125.233
285.247
158.169
204.274
187.239
252.9
Interest coverage
34.098
6.834
13.019
8.292
55.31
6.093
0.006
0.01
Sector positioning
Liquidity ratio
252.92024
2021
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent
In 2024, the liquidity ratio of FB PRESTIGE RH (252.90) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.01x2024
2021
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good-25 pts over 3 years
In 2024, the interest coverage of FB PRESTIGE RH (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. Average customer payment term: 38 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 8 days. WCR is negative (-24 days): operations structurally generate cash. Notable WCR improvement over the period (-163%), 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
-181 118 €
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
38 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
46 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 FB PRESTIGE RH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
289 258 €
600 482 €
787 399 €
704 390 €
526 516 €
143 761 €
-182 653 €
-181 118 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
60
75
71
71
72
61
56
38
Supplier payment term (days)
129
63
59
54
108
103
76
46
Positioning of FB PRESTIGE RH 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 FB PRESTIGE RH is estimated at
319 688 €
(range 173 441€ - 728 255€).
With an EBITDA of 210 341€, 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
173k€319k€728k€
319 688 €Range: 173 441€ - 728 255€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
210 341 €×2.0x
Estimation426 521 €
204 433€ - 1 004 784€
Revenue Multiple30%
2 723 987 €×0.08x
Estimation209 563 €
164 465€ - 374 643€
Net Income Multiple20%
117 796 €×1.8x
Estimation217 796 €
109 428€ - 567 356€
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 FB PRESTIGE RH with other companies in the same sector:
Yes, FB PRESTIGE RH generated a net profit of 118 k€ in 2024.
Where is the headquarters of FB PRESTIGE RH ?
The headquarters of FB PRESTIGE RH is located in BELBEUF (76240), in the department Seine-Maritime.
Where to find the tax return of FB PRESTIGE RH ?
The tax return of FB PRESTIGE RH 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 FB PRESTIGE RH operate?
FB PRESTIGE RH 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