Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2015-12-21 (10 years)Status: ActiveBusiness sector: Autres enseignementsLocation: BAGNOLS-SUR-CEZE (30200), Gard
KAIROS FORMATION : revenue, balance sheet and financial ratios
KAIROS FORMATION is a French company
founded 10 years ago,
specialized in the sector Autres enseignements.
Based in BAGNOLS-SUR-CEZE (30200),
this company of category ETI
shows in 2018 a revenue of 766 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KAIROS FORMATION (SIREN 815376959)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
766 353 €
561 957 €
313 318 €
Net income
98 960 €
109 167 €
37 881 €
66 361 €
54 251 €
33 729 €
26 443 €
EBITDA
N/C
N/C
N/C
N/C
88 458 €
56 092 €
40 526 €
Net margin
N/C
N/C
N/C
N/C
7.1%
6.0%
8.4%
Revenue and income statement
In 2024, KAIROS FORMATION generates positive net income of 99 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 26 k€ -> 99 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 960 €
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
51.441%
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
47.415%
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
2024
Debt ratio
0.0
39.901
28.706
25.91
43.359
29.159
51.441
Financial autonomy
64.667
55.698
51.566
50.793
47.856
49.305
47.415
Repayment capacity
0.0
3.287
1.58
None
None
None
None
Cash flow / Revenue
8.641%
8.34%
9.337%
None%
None%
None%
None%
Sector positioning
Debt ratio
51.442024
2020
2021
2024
Q1: 0.0
Med: 0.56
Q3: 38.78
Average+10 pts over 3 years
In 2024, the debt ratio of KAIROS FORMATION (51.44) 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
47.41%2024
2020
2021
2024
Q1: 0.0%
Med: 17.39%
Q3: 51.77%
Good
In 2024, the financial autonomy of KAIROS FORMATION (47.4%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
156.268
Liquidity indicators evolution KAIROS FORMATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
113.294
163.052
124.676
127.579
168.609
220.288
156.268
Interest coverage
0.0
1.774
4.009
None
None
None
None
Sector positioning
Liquidity ratio
156.272024
2020
2021
2024
Q1: 114.25
Med: 223.1
Q3: 458.59
Average-5 pts over 3 years
In 2024, the liquidity ratio of KAIROS FORMATION (156.27) 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.
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: 446 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 492 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model).
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
0 €
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
446 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
492 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 and payment terms evolution KAIROS FORMATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
95 449 €
112 077 €
114 485 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
12
7
0
0
0
0
Customer payment term (days)
149
72
85
0
0
0
446
Supplier payment term (days)
186
59
81
0
0
0
492
Positioning of KAIROS FORMATION in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of KAIROS FORMATION is estimated at
290 641 €
(range 108 432€ - 1 571 791€).
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 value2024
134 transactions
108k€290k€1571k€
290 641 €Range: 108 432€ - 1 571 791€
NAF 5 all-time
Valuation method used
Net Income Multiple
98 960 €
×
2.9x
=290 641 €
Range: 108 432€ - 1 571 792€
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 134 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 (Autres enseignements)
Compare KAIROS FORMATION with other companies in the same sector:
The revenue of KAIROS FORMATION in 2018 is 766 k€.
Is KAIROS FORMATION profitable?
Yes, KAIROS FORMATION generated a net profit of 99 k€ in 2024.
Where is the headquarters of KAIROS FORMATION ?
The headquarters of KAIROS FORMATION is located in BAGNOLS-SUR-CEZE (30200), in the department Gard.
Where to find the tax return of KAIROS FORMATION ?
The tax return of KAIROS FORMATION 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 KAIROS FORMATION operate?
KAIROS FORMATION operates in the sector Autres enseignements (NAF code 85.59B). 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