Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-05-26 (8 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75015), Paris
GROUPE PHILOGERIS : revenue, balance sheet and financial ratios
GROUPE PHILOGERIS is a French company
founded 8 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75015),
this company of category PME
shows in 2022 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE PHILOGERIS (SIREN 830107843)
Indicator
2022
2021
2020
2019
2018
2017
2017
Revenue
2 656 138 €
1 179 062 €
955 856 €
994 875 €
541 979 €
13 052 €
34 805 €
Net income
-13 183 640 €
-7 673 290 €
-5 270 244 €
-4 166 782 €
-2 773 755 €
-367 197 €
5 609 €
EBITDA
-4 446 342 €
-2 515 964 €
-1 954 792 €
-1 867 367 €
7 952 €
-7 962 €
6 683 €
Net margin
-496.3%
-650.8%
-551.4%
-418.8%
-511.8%
-2813.3%
16.1%
Revenue and income statement
In 2022, GROUPE PHILOGERIS achieves revenue of 2.7 M€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +138.0%. Vs 2021, growth of +125% (1.2 M€ -> 2.7 M€). After deducting consumption (0 €), 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 -4.4 M€, representing -167.4% of revenue. Positive scissor effect: EBITDA margin improves by +46.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13.2 M€ (-496.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 656 138 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 656 138 €
EBITDA (2022)
?
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
-4 446 342 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 217 936 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 183 640 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-164.0%
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 -244%. 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 -67%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-243.848%
Financial autonomy (2022)
?
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
-66.654%
Cash flow / Revenue (2022)
?
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
-485.947%
Repayment capacity (2022)
?
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
-9.542
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
2521.23
-1639.963
-605.233
-365.066
-241.415
-243.848
Financial autonomy
74.32
3.721
-6.167
-17.865
-32.113
-35.119
-66.654
Repayment capacity
0.0
-49.647
-12.214
-8.923
-7.968
-6.017
-9.542
Cash flow / Revenue
16.116%
-2757.968%
-509.701%
-423.487%
-549.769%
-641.584%
-485.947%
Sector positioning
Debt ratio
-243.852022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Excellent
In 2022, the debt ratio of GROUPE PHILOGERIS (-243.85) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-66.65%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average
In 2022, the financial autonomy of GROUPE PHILOGERIS (-66.7%) 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
-9.54 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Excellent
In 2022, the repayment capacity of GROUPE PHILOGERIS (-9.54) 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 494.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
494.748
Interest coverage (2022)
?
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
-199.46
Liquidity indicators evolution GROUPE PHILOGERIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2017
2018
2019
2020
2021
2022
Liquidity ratio
67.584
160.245
150.591
115.224
91.073
85.874
494.748
Interest coverage
1.736
-4674.881
40931.225
-236.323
-242.365
-211.867
-199.46
Sector positioning
Liquidity ratio
494.752022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average+25 pts over 3 years
In 2022, the liquidity ratio of GROUPE PHILOGERIS (494.75) 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
-199.46x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of GROUPE PHILOGERIS (-199.5x) 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: 295 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. The gap of 150 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 1947 days of revenue, i.e. 14.4 M€ to permanently finance. Over 2017-2022, WCR increased by +24836%, requiring additional financing.
Operating WCR (2022)
?
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
14 362 987 €
Customer credit (2022)
?
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
295 j
Supplier credit (2022)
?
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
145 j
Inventory turnover (2022)
?
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 (2022)
?
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
1947 j
WCR and payment terms evolution GROUPE PHILOGERIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
Operating WCR
-58 066 €
488 135 €
1 043 158 €
951 359 €
-310 051 €
-19 829 488 €
14 362 987 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
360
720
227
19
71
246
295
Supplier payment term (days)
667
3736
250
135
119
95
145
Positioning of GROUPE PHILOGERIS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of GROUPE PHILOGERIS is estimated at
1 773 912 €
(range 726 933€ - 2 891 043€).
The price/revenue ratio is 0.67x
(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 value2022
70 tx
726k€1773k€2891k€
1 773 912 €Range: 726 933€ - 2 891 043€
NAF 5 année 2022
Valuation method used
Revenue Multiple
2 656 138 €
×
0.67x
=1 773 912 €
Range: 726 933€ - 2 891 043€
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 70 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 GROUPE PHILOGERIS with other companies in the same sector:
Frequently asked questions about GROUPE PHILOGERIS
What is the revenue of GROUPE PHILOGERIS ?
The revenue of GROUPE PHILOGERIS in 2022 is 2.7 M€.
Is GROUPE PHILOGERIS profitable?
GROUPE PHILOGERIS recorded a net loss in 2022.
Where is the headquarters of GROUPE PHILOGERIS ?
The headquarters of GROUPE PHILOGERIS is located in PARIS (75015), in the department Paris.
Where to find the tax return of GROUPE PHILOGERIS ?
The tax return of GROUPE PHILOGERIS 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 GROUPE PHILOGERIS operate?
GROUPE PHILOGERIS 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