Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-11-08 (13 years)Status: ActiveBusiness sector: Conseil en relations publiques et communicationLocation: PARIS (75016), Paris
HAPPY COMPANY : revenue, balance sheet and financial ratios
HAPPY COMPANY is a French company
founded 13 years ago,
specialized in the sector Conseil en relations publiques et communication.
Based in PARIS (75016),
this company of category PME
shows in 2022 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HAPPY COMPANY (SIREN 789606977)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
3 538 518 €
2 001 360 €
1 909 586 €
2 011 417 €
3 451 305 €
2 301 405 €
2 731 764 €
1 187 626 €
Net income
315 893 €
331 650 €
300 945 €
31 026 €
54 904 €
240 705 €
103 347 €
221 504 €
35 876 €
EBITDA
N/C
451 317 €
352 129 €
47 426 €
83 858 €
355 444 €
154 001 €
328 393 €
44 422 €
Net margin
N/C
9.4%
15.0%
1.6%
2.7%
7.0%
4.5%
8.1%
3.0%
Revenue and income statement
In 2023, HAPPY COMPANY generates positive net income of 316 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 36 k€ -> 316 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
315 893 €
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 8%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
8.017%
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
53.887%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
33.051
31.75
14.202
8.017
Financial autonomy
31.992
42.872
41.93
36.051
51.159
50.389
60.459
53.449
53.887
Repayment capacity
0.0
0.0
0.0
0.0
0.0
3.777
0.761
0.448
None
Cash flow / Revenue
3.064%
8.271%
4.734%
7.186%
3.095%
1.941%
13.476%
9.455%
None%
Sector positioning
Debt ratio
8.022023
2021
2022
2023
Q1: 0.0
Med: 5.16
Q3: 39.17
Average-11 pts over 3 years
In 2023, the debt ratio of HAPPY COMPANY (8.02) 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
53.89%2023
2021
2022
2023
Q1: 4.19%
Med: 32.98%
Q3: 62.32%
Good-6 pts over 3 years
In 2023, the financial autonomy of HAPPY COMPANY (53.9%) 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
0.45 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Average-9 pts over 2 years
In 2022, the repayment capacity of HAPPY COMPANY (0.45) 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 406.95. 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
406.946
Liquidity indicators evolution HAPPY COMPANY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
138.591
172.349
218.134
174.179
421.549
343.469
486.691
287.104
406.946
Interest coverage
1.301
0.36
2.16
0.326
2.911
4.527
0.81
0.964
None
Sector positioning
Liquidity ratio
406.952023
2021
2022
2023
Q1: 143.49
Med: 248.18
Q3: 502.28
Good-9 pts over 3 years
In 2023, the liquidity ratio of HAPPY COMPANY (406.95) 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
0.96x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.49x
Excellent
In 2022, the interest coverage of HAPPY COMPANY (1.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution HAPPY COMPANY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-91 803 €
-298 035 €
-152 997 €
-223 507 €
-137 239 €
-42 813 €
140 095 €
-87 154 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
3
12
13
37
8
24
15
0
Supplier payment term (days)
3
3
21
61
12
21
25
35
0
Positioning of HAPPY COMPANY in its sector
Comparison with sector Conseil en relations publiques et communication
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 192 359€ to 1 405 462€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
192k€903k€1405k€
903 928 €Range: 192 359€ - 1 405 462€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Conseil en relations publiques et communication)
Compare HAPPY COMPANY with other companies in the same sector:
Yes, HAPPY COMPANY generated a net profit of 316 k€ in 2023.
Where is the headquarters of HAPPY COMPANY ?
The headquarters of HAPPY COMPANY is located in PARIS (75016), in the department Paris.
Where to find the tax return of HAPPY COMPANY ?
The tax return of HAPPY COMPANY 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 HAPPY COMPANY operate?
HAPPY COMPANY operates in the sector Conseil en relations publiques et communication (NAF code 70.21Z). 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