Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-11-06 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75011), Paris
JEAN JAURES EXPANSION : revenue, balance sheet and financial ratios
JEAN JAURES EXPANSION is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75011),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JEAN JAURES EXPANSION (SIREN 492971627)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 876 306 €
2 013 642 €
2 112 040 €
1 738 494 €
1 697 730 €
1 911 869 €
1 570 591 €
1 530 591 €
1 893 559 €
Net income
3 020 235 €
2 619 410 €
307 563 €
999 219 €
1 112 147 €
135 755 €
109 183 €
27 238 €
40 489 €
EBITDA
728 509 €
817 556 €
109 958 €
218 071 €
142 393 €
255 473 €
202 419 €
195 040 €
151 682 €
Net margin
161.0%
130.1%
14.6%
57.5%
65.5%
7.1%
7.0%
1.8%
2.1%
Revenue and income statement
In 2024, JEAN JAURES EXPANSION achieves revenue of 1.9 M€. Activity remains stable over the period (CAGR: -0.1%). Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 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 729 k€, representing 38.8% of 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 3.0 M€, i.e. 161.0% 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
1 876 306 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 876 306 €
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
728 509 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
739 334 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 020 235 €
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
38.8%
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 178%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 159.0% 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
178.131%
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
29.28%
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
158.973%
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
2.041
Solvency indicators evolution JEAN JAURES EXPANSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1502.833
1333.936
843.967
771.939
2453.593
329.578
1422.487
240.835
178.131
Financial autonomy
4.421
4.991
7.702
8.669
2.76
16.782
5.131
24.285
29.28
Repayment capacity
178.871
158.875
44.017
35.472
4.896
4.018
27.202
2.344
2.041
Cash flow / Revenue
1.474%
2.003%
5.79%
6.944%
65.558%
57.622%
13.096%
137.704%
158.973%
Sector positioning
Debt ratio
178.132024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of JEAN JAURES EXPANSION (178.13) 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
29.28%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+7 pts over 3 years
In 2024, the financial autonomy of JEAN JAURES EXPANSION (29.3%) 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
2.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-9 pts over 3 years
In 2024, the repayment capacity of JEAN JAURES EXPANSION (2.04) 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 148.69. 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 19.6x. Operating income very largely covers interest expenses: high safety margin.
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
148.692
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
19.618
Liquidity indicators evolution JEAN JAURES EXPANSION
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
27.062
23.02
26.145
48.997
74.733
45.238
50.639
154.111
148.692
Interest coverage
95.079
87.618
65.941
46.846
84.175
57.331
140.71
17.966
19.618
Sector positioning
Liquidity ratio
148.692024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of JEAN JAURES EXPANSION (148.69) 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
19.62x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of JEAN JAURES EXPANSION (19.6x) 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. Average customer payment term: 205 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 229 days. Favorable situation: supplier credit is longer than customer credit by 24 days. WCR is negative (-44 days): operations structurally generate cash. Over 2016-2024, WCR increased by +81%, 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
-227 596 €
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
205 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
229 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
-44 j
WCR and payment terms evolution JEAN JAURES EXPANSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 199 683 €
-1 569 070 €
-1 239 275 €
-802 526 €
-1 603 048 €
-1 088 384 €
-729 287 €
-722 817 €
-227 596 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
81
72
76
126
105
94
66
96
205
Supplier payment term (days)
205
53
34
70
61
43
144
161
229
Positioning of JEAN JAURES EXPANSION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of JEAN JAURES EXPANSION is estimated at
2 974 780 €
(range 1 066 809€ - 7 940 835€).
With an EBITDA of 728 509€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
1066k€2974k€7940k€
2 974 780 €Range: 1 066 809€ - 7 940 835€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
728 509 €×4.8x
Estimation3 522 960 €
596 351€ - 6 071 089€
Revenue Multiple30%
1 876 306 €×0.59x
Estimation1 104 716 €
687 273€ - 1 313 299€
Net Income Multiple20%
3 020 235 €×1.5x
Estimation4 409 428 €
2 812 259€ - 22 556 509€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 JEAN JAURES EXPANSION with other companies in the same sector:
Frequently asked questions about JEAN JAURES EXPANSION
What is the revenue of JEAN JAURES EXPANSION ?
The revenue of JEAN JAURES EXPANSION in 2024 is 1.9 M€.
Is JEAN JAURES EXPANSION profitable?
Yes, JEAN JAURES EXPANSION generated a net profit of 3.0 M€ in 2024.
Where is the headquarters of JEAN JAURES EXPANSION ?
The headquarters of JEAN JAURES EXPANSION is located in PARIS (75011), in the department Paris.
Where to find the tax return of JEAN JAURES EXPANSION ?
The tax return of JEAN JAURES EXPANSION 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 JEAN JAURES EXPANSION operate?
JEAN JAURES EXPANSION 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