Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-01 (14 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: PARIS (75011), Paris
KELSSY CONSEILS : revenue, balance sheet and financial ratios
KELSSY CONSEILS is a French company
founded 14 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in PARIS (75011),
this company of category PME
shows in 2019 a revenue of 620 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KELSSY CONSEILS (SIREN 537556912)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
619 789 €
909 744 €
1 126 606 €
536 848 €
Net income
5 724 €
26 447 €
35 126 €
58 €
18 959 €
-4 404 €
18 520 €
EBITDA
N/C
N/C
N/C
44 331 €
71 731 €
67 839 €
107 894 €
Net margin
N/C
N/C
N/C
0.0%
2.1%
-0.4%
3.4%
Revenue and income statement
In 2023, KELSSY CONSEILS generates positive net income of 6 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 19 k€ -> 6 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
5 724 €
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 215%. 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 22%. The balance between equity and debt is satisfactory.
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
215.03%
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
21.925%
Solvency indicators evolution KELSSY CONSEILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Debt ratio
2.592
35.155
75.321
149.48
177.75
162.479
215.03
Financial autonomy
34.609
21.598
28.707
25.381
24.127
23.336
21.925
Repayment capacity
0.172
-22.565
5.141
-45.983
None
None
None
Cash flow / Revenue
3.362%
-0.16%
2.166%
-0.706%
None%
None%
None%
Sector positioning
Debt ratio
215.032023
2021
2022
2023
Q1: 0.0
Med: 2.87
Q3: 33.82
Watch
In 2023, the debt ratio of KELSSY CONSEILS (215.03) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
21.93%2023
2021
2022
2023
Q1: 12.66%
Med: 26.43%
Q3: 45.52%
Average
In 2023, the financial autonomy of KELSSY CONSEILS (21.9%) 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 321.50. 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
321.503
Liquidity indicators evolution KELSSY CONSEILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
149.486
133.352
191.952
266.838
298.741
256.661
321.503
Interest coverage
0.407
0.131
0.321
0.219
None
None
None
Sector positioning
Liquidity ratio
321.52023
2021
2022
2023
Q1: 113.05
Med: 142.47
Q3: 199.97
Excellent
In 2023, the liquidity ratio of KELSSY CONSEILS (321.50) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 KELSSY CONSEILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
-2 512 €
20 820 €
153 647 €
282 816 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
98
66
87
165
0
0
0
Supplier payment term (days)
36
32
27
17
0
0
0
Positioning of KELSSY CONSEILS in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of KELSSY CONSEILS is estimated at
10 583 €
(range 5 317€ - 27 569€).
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
135 transactions
5k€10k€27k€
10 583 €Range: 5 317€ - 27 569€
NAF 5 all-time
Valuation method used
Net Income Multiple
5 724 €
×
1.8x
=10 583 €
Range: 5 317€ - 27 569€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 travail temporaire )
Compare KELSSY CONSEILS with other companies in the same sector:
Yes, KELSSY CONSEILS generated a net profit of 6 k€ in 2023.
Where is the headquarters of KELSSY CONSEILS ?
The headquarters of KELSSY CONSEILS is located in PARIS (75011), in the department Paris.
Where to find the tax return of KELSSY CONSEILS ?
The tax return of KELSSY CONSEILS 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 KELSSY CONSEILS operate?
KELSSY CONSEILS operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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