Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-05-12 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75016), Paris
KEREIS PARTICIPATIONS : revenue, balance sheet and financial ratios
KEREIS PARTICIPATIONS is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75016),
this company of category ETI
shows in 2021 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEREIS PARTICIPATIONS (SIREN 532465192)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
N/C
2 177 €
783 986 €
120 674 €
146 633 €
Net income
2 016 128 €
67 661 809 €
47 120 940 €
-39 980 870 €
64 629 506 €
-14 057 413 €
-20 321 028 €
EBITDA
-2 920 499 €
-1 285 879 €
-3 049 771 €
-2 072 133 €
-38 103 546 €
-5 717 321 €
-15 522 939 €
Net margin
N/C
N/C
N/C
-1836512.2%
8243.7%
-11649.1%
-13858.4%
Revenue and income statement
In 2024, KEREIS PARTICIPATIONS generates positive net income of 2.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-2 920 499 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 044 358 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 016 128 €
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 185%. 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 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 78.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
185.237%
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
34.865%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
609.699
79.425
199.026
226.945
182.396
164.48
185.237
Financial autonomy
14.059
54.559
33.393
30.373
35.344
37.754
34.865
Repayment capacity
-16.396
-19.54
12.285
38.838
9.68
10.595
78.304
Cash flow / Revenue
-19908.12%
-10311.178%
7801.965%
906489.022%
None%
None%
None%
Sector positioning
Debt ratio
185.242024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of KEREIS PARTICIPATIONS (185.24) 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
34.87%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of KEREIS PARTICIPATIONS (34.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
78.3 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of KEREIS PARTICIPATIONS (78.30) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1485.32. 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
1485.322
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2640.414
312.878
5506.85
1221.704
4145.668
3452.252
1485.322
Interest coverage
-235.996
-461.08
-100.202
-4086.259
-907.093
-2717.023
-1681.303
Sector positioning
Liquidity ratio
1485.322024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-19 pts over 3 years
In 2024, the liquidity ratio of KEREIS PARTICIPATIONS (1485.32) 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.
Interest coverage
-1681.3x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of KEREIS PARTICIPATIONS (-1681.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 121 days. Excellent situation: suppliers finance 121 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
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
121 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 KEREIS PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
26 218 866 €
25 818 318 €
35 105 725 €
9 920 823 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
67
89
128
34
0
0
0
Supplier payment term (days)
16
69
4
60
167
152
121
Positioning of KEREIS PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of KEREIS PARTICIPATIONS is estimated at
2 943 470 €
(range 1 877 295€ - 15 057 374€).
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
54 tx
1877k€2943k€15057k€
2 943 470 €Range: 1 877 295€ - 15 057 374€
NAF 5 année 2024
Valuation method used
Net Income Multiple
2 016 128 €
×
1.5x
=2 943 470 €
Range: 1 877 295€ - 15 057 375€
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 54 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 sociétés holding)
Compare KEREIS PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about KEREIS PARTICIPATIONS
What is the revenue of KEREIS PARTICIPATIONS ?
The revenue of KEREIS PARTICIPATIONS in 2021 is 2 k€.
Is KEREIS PARTICIPATIONS profitable?
Yes, KEREIS PARTICIPATIONS generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of KEREIS PARTICIPATIONS ?
The headquarters of KEREIS PARTICIPATIONS is located in PARIS (75016), in the department Paris.
Where to find the tax return of KEREIS PARTICIPATIONS ?
The tax return of KEREIS PARTICIPATIONS 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 KEREIS PARTICIPATIONS operate?
KEREIS PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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