Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-12-05 (20 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75008), Paris
INTENCIAL PATRIMOINE : revenue, balance sheet and financial ratios
INTENCIAL PATRIMOINE is a French company
founded 20 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75008),
this company of category GE
shows in 2019 a revenue of 29.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTENCIAL PATRIMOINE (SIREN 487631673)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
29 924 533 €
24 598 600 €
22 553 600 €
21 012 400 €
Net income
106 041 €
371 339 €
408 324 €
2 548 418 €
1 224 600 €
45 600 €
86 400 €
EBITDA
N/C
N/C
N/C
3 050 002 €
1 490 600 €
43 100 €
-65 200 €
Net margin
N/C
N/C
N/C
8.5%
5.0%
0.2%
0.4%
Revenue and income statement
In 2023, INTENCIAL PATRIMOINE generates positive net income of 106 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 86 k€ -> 106 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
106 041 €
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 433%. 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 11%. 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
432.874%
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
10.861%
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
2016
2017
2018
2019
2021
2022
2023
Debt ratio
0.261
6.11
0.0
0.055
136.306
489.319
432.874
Financial autonomy
12.247
1.13
17.677
20.763
24.274
8.885
10.861
Repayment capacity
-0.03
0.384
0.0
0.001
None
None
None
Cash flow / Revenue
-0.448%
0.082%
5.027%
7.007%
None%
None%
None%
Sector positioning
Debt ratio
432.872023
2021
2022
2023
Q1: 0.0
Med: 8.56
Q3: 49.67
Average
In 2023, the debt ratio of INTENCIAL PATRIMOINE (432.87) 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
10.86%2023
2021
2022
2023
Q1: 14.09%
Med: 47.12%
Q3: 74.18%
Average-6 pts over 3 years
In 2023, the financial autonomy of INTENCIAL PATRIMOINE (10.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 110.70. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
113.229
111.485
121.255
123.66
162.161
104.107
110.696
Interest coverage
-0.307
0.232
0.094
0.141
None
None
None
Sector positioning
Liquidity ratio
110.72023
2021
2022
2023
Q1: 123.5
Med: 243.58
Q3: 584.99
Watch-13 pts over 3 years
In 2023, the liquidity ratio of INTENCIAL PATRIMOINE (110.70) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 INTENCIAL PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
6 316 958 €
6 415 597 €
5 814 125 €
9 369 671 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
104
109
88
147
0
0
0
Supplier payment term (days)
99
102
119
96
0
0
0
Positioning of INTENCIAL PATRIMOINE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of INTENCIAL PATRIMOINE is estimated at
213 425 €
(range 100 954€ - 974 478€).
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 value2023
193 transactions
100k€213k€974k€
213 425 €Range: 100 954€ - 974 478€
NAF 5 all-time
Valuation method used
Net Income Multiple
106 041 €
×
2.0x
=213 425 €
Range: 100 954€ - 974 479€
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 193 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 agents et courtiers d'assurances)
Compare INTENCIAL PATRIMOINE with other companies in the same sector:
Frequently asked questions about INTENCIAL PATRIMOINE
What is the revenue of INTENCIAL PATRIMOINE ?
The revenue of INTENCIAL PATRIMOINE in 2019 is 29.9 M€.
Is INTENCIAL PATRIMOINE profitable?
Yes, INTENCIAL PATRIMOINE generated a net profit of 106 k€ in 2023.
Where is the headquarters of INTENCIAL PATRIMOINE ?
The headquarters of INTENCIAL PATRIMOINE is located in PARIS (75008), in the department Paris.
Where to find the tax return of INTENCIAL PATRIMOINE ?
The tax return of INTENCIAL PATRIMOINE 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 INTENCIAL PATRIMOINE operate?
INTENCIAL PATRIMOINE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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