Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-11-12 (35 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: PARIS (75019), Paris
FORMAVENIR PERFORMANCES : revenue, balance sheet and financial ratios
FORMAVENIR PERFORMANCES is a French company
founded 35 years ago,
specialized in the sector Formation continue d'adultes.
Based in PARIS (75019),
this company of category PME
shows in 2024 a revenue of 7.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORMAVENIR PERFORMANCES (SIREN 380245878)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 996 778 €
7 313 045 €
6 884 010 €
6 239 351 €
3 442 609 €
6 764 412 €
6 596 794 €
5 866 418 €
5 940 786 €
Net income
-7 511 €
150 190 €
437 435 €
258 551 €
-878 838 €
286 587 €
192 470 €
289 449 €
365 844 €
EBITDA
-692 015 €
333 967 €
639 617 €
537 350 €
-853 685 €
558 297 €
283 566 €
452 123 €
613 415 €
Net margin
-0.1%
2.1%
6.4%
4.1%
-25.5%
4.2%
2.9%
4.9%
6.2%
Revenue and income statement
In 2024, FORMAVENIR PERFORMANCES achieves revenue of 7.0 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 7.0 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 -692 k€, representing -9.9% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -307%, reducing margin by 14.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -8 k€ (-0.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 996 778 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 996 778 €
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
-692 015 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 021 390 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 511 €
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
-9.9%
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 96%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% 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
95.921%
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
18.771%
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
4.573%
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
1.063
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
2022
2023
2024
Debt ratio
32.374
38.474
60.079
40.678
6759.417
743.312
327.803
272.699
95.921
Financial autonomy
37.89
40.231
35.483
41.344
0.99
7.975
16.192
13.803
18.771
Repayment capacity
0.519
1.056
1.131
1.274
-2.124
7.507
4.214
10.375
1.063
Cash flow / Revenue
6.385%
5.556%
3.748%
5.217%
-23.55%
4.366%
6.851%
2.276%
4.573%
Sector positioning
Debt ratio
95.922024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Average
In 2024, the debt ratio of FORMAVENIR PERFORMANCES (95.92) 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
18.77%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Average
In 2024, the financial autonomy of FORMAVENIR PERFORMANCES (18.8%) 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
1.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Average
In 2024, the repayment capacity of FORMAVENIR PERFORMANCES (1.06) 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 139.07. 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
139.067
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
155.636
167.119
142.613
191.077
239.544
266.876
230.357
179.873
139.067
Interest coverage
1.08
1.393
3.006
1.753
-0.321
2.674
3.266
32.281
-4.239
Sector positioning
Liquidity ratio
139.072024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Average-24 pts over 3 years
In 2024, the liquidity ratio of FORMAVENIR PERFORMANCES (139.07) 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
-4.24x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.65x
Average-50 pts over 3 years
In 2024, the interest coverage of FORMAVENIR PERFORMANCES (-4.2x) 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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. The company must finance 2 days of gap between collections and payments. Overall, WCR represents 125 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2016-2024, WCR increased by +99%, 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
2 427 252 €
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
71 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
69 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
125 j
WCR and payment terms evolution FORMAVENIR PERFORMANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 220 653 €
1 324 285 €
1 651 705 €
1 359 782 €
1 454 468 €
2 499 234 €
3 080 457 €
2 808 136 €
2 427 252 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
115
93
92
84
128
91
88
91
71
Supplier payment term (days)
44
44
50
35
43
40
33
50
69
Positioning of FORMAVENIR PERFORMANCES in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of FORMAVENIR PERFORMANCES is estimated at
2 500 920 €
(range 834 401€ - 4 889 768€).
The price/revenue ratio is 0.36x
(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
134 transactions
834k€2500k€4889k€
2 500 920 €Range: 834 401€ - 4 889 768€
NAF 5 all-time
Valuation method used
Revenue Multiple
6 996 778 €
×
0.36x
=2 500 920 €
Range: 834 401€ - 4 889 769€
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 134 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 (Formation continue d'adultes)
Compare FORMAVENIR PERFORMANCES with other companies in the same sector:
Frequently asked questions about FORMAVENIR PERFORMANCES
What is the revenue of FORMAVENIR PERFORMANCES ?
The revenue of FORMAVENIR PERFORMANCES in 2024 is 7.0 M€.
Is FORMAVENIR PERFORMANCES profitable?
FORMAVENIR PERFORMANCES recorded a net loss in 2024.
Where is the headquarters of FORMAVENIR PERFORMANCES ?
The headquarters of FORMAVENIR PERFORMANCES is located in PARIS (75019), in the department Paris.
Where to find the tax return of FORMAVENIR PERFORMANCES ?
The tax return of FORMAVENIR PERFORMANCES 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 FORMAVENIR PERFORMANCES operate?
FORMAVENIR PERFORMANCES operates in the sector Formation continue d'adultes (NAF code 85.59A). 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