Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-07-18 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75012), Paris
FINANCIERE PARIS - BREIZH : revenue, balance sheet and financial ratios
FINANCIERE PARIS - BREIZH is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75012),
this company of category PME
shows in 2023 a revenue of 219 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE PARIS - BREIZH (SIREN 821615267)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
218 669 €
180 852 €
168 538 €
110 239 €
30 070 €
N/C
N/C
Net income
-4 797 €
11 031 €
7 667 €
-10 464 €
-38 559 €
-14 602 €
-1 375 €
EBITDA
-11 587 €
-1 123 €
3 206 €
-7 429 €
-29 163 €
-24 602 €
-1 396 €
Net margin
-2.2%
6.1%
4.5%
-9.5%
-128.2%
N/C
N/C
Revenue and income statement
In 2023, FINANCIERE PARIS - BREIZH achieves revenue of 219 k€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +64.2%. Vs 2022, growth of +21% (181 k€ -> 219 k€). After deducting consumption (0 €), gross margin stands at 219 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12 k€, representing -5.3% of revenue. Warning negative scissor effect: despite revenue change (+21%), EBITDA varies by -932%, reducing margin by 4.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5 k€ (-2.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
218 669 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
218 669 €
EBITDA (2023)
?
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
-11 587 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
423 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 797 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.3%
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 507%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
507.254%
Financial autonomy (2023)
?
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
15.78%
Cash flow / Revenue (2023)
?
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
-7.623%
Repayment capacity (2023)
?
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
-74.169
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FINANCIERE PARIS - BREIZH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
379.133
941.873
626.62
592.637
463.246
460.272
507.254
Financial autonomy
20.778
9.529
13.592
14.036
16.839
17.151
15.78
Repayment capacity
-265.831
-31.319
-40.814
-130.164
143.495
111.025
-74.169
Cash flow / Revenue
None%
None%
-122.687%
-9.492%
4.549%
5.697%
-7.623%
Sector positioning
Debt ratio
507.252023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average
In 2023, the debt ratio of FINANCIERE PARIS - BREIZH (507.25) 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
15.78%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Average
In 2023, the financial autonomy of FINANCIERE PARIS - BREIZH (15.8%) 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
-74.17 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of FINANCIERE PARIS - BREIZH (-74.17) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1803.63. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1803.634
Interest coverage (2023)
?
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
-551.437
Liquidity indicators evolution FINANCIERE PARIS - BREIZH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
21995.688
13544.137
6331.719
2761.722
1416.477
1882.978
1803.634
Interest coverage
0.0
0.0
-63.701
-206.327
442.514
-2182.903
-551.437
Sector positioning
Liquidity ratio
1803.632023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Good
In 2023, the liquidity ratio of FINANCIERE PARIS - BREIZH (1803.63) 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
-551.44x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Average-50 pts over 3 years
In 2023, the interest coverage of FINANCIERE PARIS - BREIZH (-551.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. The gap of 51 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 1809 days of revenue, i.e. 1.1 M€ to permanently finance.
Operating WCR (2023)
?
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
1 098 757 €
Customer credit (2023)
?
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
86 j
Supplier credit (2023)
?
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
35 j
Inventory turnover (2023)
?
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 (2023)
?
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
1809 j
WCR and payment terms evolution FINANCIERE PARIS - BREIZH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
1 078 121 €
1 208 559 €
939 952 €
1 008 890 €
1 098 757 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
221
109
86
Supplier payment term (days)
444
74
105
16
125
71
35
Positioning of FINANCIERE PARIS - BREIZH in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of FINANCIERE PARIS - BREIZH is estimated at
114 490 €
(range 46 834€ - 202 904€).
The price/revenue ratio is 0.52x
(in line with sector norms).
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 value2023
89 tx
46k€114k€202k€
114 490 €Range: 46 834€ - 202 904€
NAF 5 année 2023
Valuation method used
Revenue Multiple
218 669 €
×
0.52x
=114 490 €
Range: 46 835€ - 202 904€
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 89 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 sièges sociaux)
Compare FINANCIERE PARIS - BREIZH with other companies in the same sector:
Frequently asked questions about FINANCIERE PARIS - BREIZH
What is the revenue of FINANCIERE PARIS - BREIZH ?
The revenue of FINANCIERE PARIS - BREIZH in 2023 is 219 k€.
Is FINANCIERE PARIS - BREIZH profitable?
FINANCIERE PARIS - BREIZH recorded a net loss in 2023.
Where is the headquarters of FINANCIERE PARIS - BREIZH ?
The headquarters of FINANCIERE PARIS - BREIZH is located in PARIS (75012), in the department Paris.
Where to find the tax return of FINANCIERE PARIS - BREIZH ?
The tax return of FINANCIERE PARIS - BREIZH 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 FINANCIERE PARIS - BREIZH operate?
FINANCIERE PARIS - BREIZH operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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