Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-02-23 (14 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
KEPHREN PUBLISHING : revenue, balance sheet and financial ratios
KEPHREN PUBLISHING is a French company
founded 14 years ago,
specialized in the sector Édition de revues et périodiques.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category PME
shows in 2017 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEPHREN PUBLISHING (SIREN 750538084)
Indicator
2024
2023
2021
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
1 982 102 €
2 253 043 €
1 832 463 €
Net income
408 652 €
454 378 €
321 237 €
52 256 €
10 788 €
18 942 €
22 914 €
88 403 €
EBITDA
N/C
N/C
N/C
N/C
N/C
80 867 €
67 696 €
19 476 €
Net margin
N/C
N/C
N/C
N/C
N/C
1.0%
1.0%
4.8%
Revenue and income statement
In 2024, KEPHREN PUBLISHING generates positive net income of 409 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 88 k€ -> 409 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
408 652 €
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 111%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory.
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
110.734%
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
24.33%
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
2015
2016
2017
2018
2019
2021
2023
2024
Debt ratio
5.534
41.176
20.979
0.562
12.912
80.553
114.057
110.734
Financial autonomy
10.701
9.455
12.998
23.024
17.595
20.918
20.74
24.33
Repayment capacity
0.093
2.613
0.462
None
None
None
None
None
Cash flow / Revenue
4.824%
1.238%
4.482%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
110.732024
2021
2023
2024
Q1: 0.0
Med: 0.16
Q3: 24.75
Watch
In 2024, the debt ratio of KEPHREN PUBLISHING (110.73) 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
24.33%2024
2021
2023
2024
Q1: 0.3%
Med: 30.06%
Q3: 58.7%
Average
In 2024, the financial autonomy of KEPHREN PUBLISHING (24.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 211.59. 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
211.591
Liquidity indicators evolution KEPHREN PUBLISHING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2021
2023
2024
Liquidity ratio
105.299
115.115
127.727
128.422
124.527
176.615
181.816
211.591
Interest coverage
0.329
0.157
0.631
None
None
None
None
None
Sector positioning
Liquidity ratio
211.592024
2021
2023
2024
Q1: 113.84
Med: 201.96
Q3: 402.09
Good+11 pts over 3 years
In 2024, the liquidity ratio of KEPHREN PUBLISHING (211.59) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
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
0 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
0 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 KEPHREN PUBLISHING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2021
2023
2024
Operating WCR
913 025 €
1 326 051 €
862 313 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
81
132
137
0
0
0
0
0
Supplier payment term (days)
160
183
155
0
0
0
0
0
Positioning of KEPHREN PUBLISHING 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 KEPHREN PUBLISHING is estimated at
2 229 225 €
(range 446 633€ - 3 854 599€).
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
446k€2229k€3854k€
2 229 225 €Range: 446 633€ - 3 854 599€
NAF 5 all-time
Valuation method used
Net Income Multiple
408 652 €
×
5.5x
=2 229 225 €
Range: 446 634€ - 3 854 600€
Only this financial indicator is available for this company.
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 KEPHREN PUBLISHING with other companies in the same sector:
Frequently asked questions about KEPHREN PUBLISHING
What is the revenue of KEPHREN PUBLISHING ?
The revenue of KEPHREN PUBLISHING in 2017 is 2.0 M€.
Is KEPHREN PUBLISHING profitable?
Yes, KEPHREN PUBLISHING generated a net profit of 409 k€ in 2024.
Where is the headquarters of KEPHREN PUBLISHING ?
The headquarters of KEPHREN PUBLISHING is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of KEPHREN PUBLISHING ?
The tax return of KEPHREN PUBLISHING 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 KEPHREN PUBLISHING operate?
KEPHREN PUBLISHING 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