Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-12-11 (5 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-ROMAIN-EN-VIENNOIS (84110), Vaucluse
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
KEPLER 22 MANAGEMENT : revenue, balance sheet and financial ratios
KEPLER 22 MANAGEMENT is a French company
founded 5 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-ROMAIN-EN-VIENNOIS (84110),
this company of category PME
shows in 2024 a net income positive of 453 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEPLER 22 MANAGEMENT (SIREN 892660184)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
N/C
N/C
Net income
453 346 €
139 547 €
82 438 €
572 028 €
EBITDA
-275 €
-278 €
-1 266 €
-5 596 €
Net margin
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, KEPLER 22 MANAGEMENT generates positive net income of 453 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 572 k€ -> 453 k€.
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
-275 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-275 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
453 346 €
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.004%
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
0.004%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Debt ratio
24.957
16.069
2.083
0.004
Financial autonomy
19.924
13.844
2.038
0.004
Repayment capacity
0.411
1.895
0.167
0.0
Cash flow / Revenue
None%
None%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Excellent-25 pts over 3 years
In 2024, the debt ratio of KEPLER 22 MANAGEMENT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
0.0%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average
In 2024, the financial autonomy of KEPLER 22 MANAGEMENT (0.0%) 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
0.0 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Good-19 pts over 3 years
In 2024, the repayment capacity of KEPLER 22 MANAGEMENT (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 53.69. 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
53.691
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
1341.151
603.472
983.429
53.691
Interest coverage
-76.394
-637.757
-411.151
0.0
Sector positioning
Liquidity ratio
53.692024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average-28 pts over 3 years
In 2024, the liquidity ratio of KEPLER 22 MANAGEMENT (53.69) 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
0.0x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Good+25 pts over 3 years
In 2024, the interest coverage of KEPLER 22 MANAGEMENT (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Positioning of KEPLER 22 MANAGEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of KEPLER 22 MANAGEMENT is estimated at
3 350 796 €
(range 951 378€ - 6 638 284€).
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
62 tx
951k€3350k€6638k€
3 350 796 €Range: 951 378€ - 6 638 284€
NAF 5 année 2024
Valuation method used
Net Income Multiple
453 346 €
×
7.4x
=3 350 796 €
Range: 951 378€ - 6 638 285€
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 62 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 (Gestion de fonds)
Compare KEPLER 22 MANAGEMENT with other companies in the same sector:
Frequently asked questions about KEPLER 22 MANAGEMENT
What is the revenue of KEPLER 22 MANAGEMENT ?
The revenue of KEPLER 22 MANAGEMENT is not publicly disclosed (confidential accounts filed with INPI).
Is KEPLER 22 MANAGEMENT profitable?
Yes, KEPLER 22 MANAGEMENT generated a net profit of 453 k€ in 2024.
Where is the headquarters of KEPLER 22 MANAGEMENT ?
The headquarters of KEPLER 22 MANAGEMENT is located in SAINT-ROMAIN-EN-VIENNOIS (84110), in the department Vaucluse.
Where to find the tax return of KEPLER 22 MANAGEMENT ?
The tax return of KEPLER 22 MANAGEMENT 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 KEPLER 22 MANAGEMENT operate?
KEPLER 22 MANAGEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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