Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1975-01-01 (51 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
KEESING FRANCE : revenue, balance sheet and financial ratios
KEESING FRANCE is a French company
founded 51 years ago,
specialized in the sector Édition de revues et périodiques.
Based in LEVALLOIS-PERRET (92300),
this company of category ETI
shows in 2024 a revenue of 87.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEESING FRANCE (SIREN 304452972)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
87 124 398 €
85 746 685 €
81 255 316 €
80 766 203 €
83 709 058 €
77 076 685 €
79 180 583 €
78 970 225 €
Net income
14 550 738 €
13 213 661 €
11 877 346 €
11 465 750 €
6 539 065 €
8 466 433 €
8 438 627 €
8 222 843 €
EBITDA
22 010 327 €
20 391 760 €
17 997 435 €
18 864 487 €
24 002 578 €
16 143 203 €
16 287 450 €
15 337 700 €
Net margin
16.7%
15.4%
14.6%
14.2%
7.8%
11.0%
10.7%
10.4%
Revenue and income statement
Im Jahr 2024 erzielt KEESING FRANCE einen Umsatz von 87.1 Mio€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +1.2%). Vs 2023: +2%. Nach Abzug des Verbrauchs (62 k€) beträgt die Bruttomarge 87.1 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 22.0 Mio€, was 25.3% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 14.6 Mio€, d.h. 16.7% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
87 124 398 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
87 062 557 €
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
22 010 327 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 165 108 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 550 738 €
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
25.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 74%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 17.7% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.034%
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
73.641%
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
17.672%
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
0.001
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
2019
2020
2021
2022
2023
2024
Debt ratio
70.867
82.341
58.558
46.209
0.0
0.0
0.0
0.034
Financial autonomy
47.427
44.13
51.87
51.793
74.118
74.642
73.487
73.641
Repayment capacity
1.801
1.803
1.937
0.759
0.0
0.0
0.0
0.001
Cash flow / Revenue
11.252%
12.435%
11.89%
23.913%
15.232%
14.891%
16.5%
17.672%
Sector positioning
Verschuldungsgrad
0.032024
2022
2023
2024
Q1: 0.0
Med: 0.16
Q3: 24.75
Gut+5 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von KEESING FRANCE (0.03). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
73.64%2024
2022
2023
2024
Q1: 0.3%
Med: 30.06%
Q3: 58.7%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von KEESING FRANCE (73.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.28 ans
Average+25 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von KEESING FRANCE (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 168.41. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
168.41
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
0.045
Liquidity indicators evolution KEESING FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
180.186
198.898
280.81
272.945
186.142
150.862
157.456
168.41
Interest coverage
2.706
2.91
9.417
6.216
0.137
0.012
0.014
0.045
Sector positioning
Liquiditätsquote
168.412024
2022
2023
2024
Q1: 113.84
Med: 201.96
Q3: 402.09
Average+7 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von KEESING FRANCE (168.41). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.04x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.38x
Gut
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von KEESING FRANCE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 66 Tage. Lieferantenfrist: 9 Tage. Die Lücke von 57 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 8 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 24 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +144%.
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
5 866 957 €
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
66 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
9 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
8 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
24 j
WCR and payment terms evolution KEESING FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
2 409 382 €
6 924 342 €
15 340 573 €
11 845 669 €
6 840 897 €
3 380 221 €
2 981 412 €
5 866 957 €
Inventory turnover (days)
8
8
7
7
7
9
8
8
Customer payment term (days)
23
31
30
65
68
69
65
66
Supplier payment term (days)
8
9
16
10
9
9
9
9
Positioning of KEESING FRANCE in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of KEESING FRANCE is estimated at
31 789 309 €
(range 12 715 197€ - 106 297 413€).
With an EBITDA of 22 010 327€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.16x
(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
67 tx
12715k€31789k€106297k€
31 789 309 €Range: 12 715 197€ - 106 297 413€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 010 327 €×1.1x
Estimation23 231 858 €
13 209 535€ - 133 911 100€
Revenue Multiple30%
87 124 398 €×0.16x
Estimation14 327 738 €
9 766 009€ - 39 639 897€
Net Income Multiple20%
14 550 738 €×5.5x
Estimation79 375 295 €
15 903 135€ - 137 249 471€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare KEESING FRANCE with other companies in the same sector:
Yes, KEESING FRANCE generated a net profit of 14.6 M€ in 2024.
Where is the headquarters of KEESING FRANCE ?
The headquarters of KEESING FRANCE is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of KEESING FRANCE ?
The tax return of KEESING FRANCE 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 KEESING FRANCE operate?
KEESING FRANCE operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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