Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-10-01 (29 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: COURBEVOIE (92400), Hauts-de-Seine
IPG HEALTH PARIS : revenue, balance sheet and financial ratios
IPG HEALTH PARIS is a French company
founded 29 years ago,
specialized in the sector Activités des agences de publicité.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 9.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IPG HEALTH PARIS (SIREN 410250542)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 232 062 €
7 294 973 €
5 649 363 €
3 336 946 €
1 993 481 €
1 571 007 €
1 541 379 €
1 534 780 €
1 590 297 €
Net income
1 111 929 €
1 481 118 €
782 067 €
648 157 €
313 488 €
311 374 €
278 096 €
138 951 €
337 306 €
EBITDA
1 435 832 €
1 931 918 €
1 087 310 €
930 882 €
410 517 €
319 082 €
265 013 €
168 048 €
337 965 €
Net margin
12.0%
20.3%
13.8%
19.4%
15.7%
19.8%
18.0%
9.1%
21.2%
Revenue and income statement
In 2024, IPG HEALTH PARIS achieves revenue of 9.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +24.6%. Vs 2023, growth of +27% (7.3 M€ -> 9.2 M€). After deducting consumption (0 €), gross margin stands at 9.2 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 1.4 M€, representing 15.6% of revenue. Warning negative scissor effect: despite revenue change (+27%), EBITDA varies by -26%, reducing margin by 10.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 12.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 232 062 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 232 062 €
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
1 435 832 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 422 170 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 111 929 €
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
15.6%
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 0%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 12.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
15.006%
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
12.248%
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
0.0
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
0.011
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
37.981
46.603
49.629
65.108
58.189
44.54
36.581
30.479
15.006
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
21.269%
10.967%
17.232%
20.519%
16.697%
19.988%
14.246%
20.577%
12.248%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Excellent
In 2024, the debt ratio of IPG HEALTH PARIS (0.00) 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
15.01%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average-24 pts over 3 years
In 2024, the financial autonomy of IPG HEALTH PARIS (15.0%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Excellent
In 2024, the repayment capacity of IPG HEALTH PARIS (0.00) 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 126.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
126.832
Interest coverage (2024)
?
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
0.018
Liquidity indicators evolution IPG HEALTH PARIS
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
160.509
209.173
224.379
316.295
254.02
214.52
190.105
166.527
126.832
Interest coverage
0.001
-0.005
0.0
0.0
0.0
0.005
0.255
0.022
0.018
Sector positioning
Liquidity ratio
126.832024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Watch-20 pts over 3 years
In 2024, the liquidity ratio of IPG HEALTH PARIS (126.83) 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.
Interest coverage
0.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.56x
Good
In 2024, the interest coverage of IPG HEALTH PARIS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 216 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). Overall, WCR represents 226 days of revenue, i.e. 5.8 M€ to permanently finance. Over 2016-2024, WCR increased by +627%, 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
5 793 581 €
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
111 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
216 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
-1 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
226 j
WCR and payment terms evolution IPG HEALTH PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
797 232 €
727 317 €
1 094 734 €
1 290 017 €
1 836 993 €
3 309 049 €
5 467 228 €
5 861 730 €
5 793 581 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
-1
Customer payment term (days)
134
156
147
185
186
202
236
177
111
Supplier payment term (days)
113
78
141
99
161
248
236
246
216
Positioning of IPG HEALTH PARIS in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of IPG HEALTH PARIS is estimated at
3 332 054 €
(range 1 163 939€ - 11 615 030€).
With an EBITDA of 1 435 832€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
68 tx
1163k€3332k€11615k€
3 332 054 €Range: 1 163 939€ - 11 615 030€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 435 832 €×2.9x
Estimation4 125 243 €
1 190 455€ - 16 239 222€
Revenue Multiple30%
9 232 062 €×0.22x
Estimation2 072 246 €
858 849€ - 3 527 367€
Net Income Multiple20%
1 111 929 €×2.9x
Estimation3 238 796 €
1 555 288€ - 12 186 046€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare IPG HEALTH PARIS with other companies in the same sector:
The revenue of IPG HEALTH PARIS in 2024 is 9.2 M€.
Is IPG HEALTH PARIS profitable?
Yes, IPG HEALTH PARIS generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of IPG HEALTH PARIS ?
The headquarters of IPG HEALTH PARIS is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of IPG HEALTH PARIS ?
The tax return of IPG HEALTH PARIS 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 IPG HEALTH PARIS operate?
IPG HEALTH PARIS operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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