Employees: NN (None)Legal category: 5306Size: GECreation date: 2015-04-29 (11 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75002), Paris
KEYS VALUE ADDED : revenue, balance sheet and financial ratios
KEYS VALUE ADDED is a French company
founded 11 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75002),
this company of category GE
shows in 2023 a revenue of -3 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEYS VALUE ADDED (SIREN 811370477)
Indicator
2023
2022
2021
2020
2017
2016
Revenue
-3 025 €
N/C
N/C
N/C
120 000 €
-1 741 €
Net income
-2 849 480 €
223 063 €
8 870 742 €
-637 010 €
-234 401 €
-1 520 187 €
EBITDA
-350 903 €
-194 094 €
-172 489 €
-204 867 €
-605 819 €
-1 396 007 €
Net margin
94197.7%
N/C
N/C
N/C
-195.3%
87316.9%
Revenue and income statement
In 2023, KEYS VALUE ADDED records a net loss of 2.8 M€. This deficit will reduce equity on the balance sheet.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-3 025 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-3 025 €
EBITDA (2023)
?
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
-350 903 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-339 063 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 849 480 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11600.1%
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 13%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
13.404%
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
77.074%
Cash flow / Revenue (2023)
?
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
-86695.107%
Repayment capacity (2023)
?
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
0.299
Solvency indicators evolution KEYS VALUE ADDED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Debt ratio
58.24
58.097
48.837
18.893
5.86
13.404
Financial autonomy
61.332
61.994
66.531
77.905
91.051
77.074
Repayment capacity
-8.832
-56.54
100.193
0.949
0.687
0.299
Cash flow / Revenue
87316.887%
-195.335%
None%
None%
None%
-86695.107%
Sector positioning
Debt ratio
13.42023
2021
2022
2023
Q1: 0.0
Med: 10.73
Q3: 105.57
Average
In 2023, the debt ratio of KEYS VALUE ADDED (13.40) 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
77.07%2023
2021
2022
2023
Q1: 7.74%
Med: 49.44%
Q3: 87.29%
Good
In 2023, the financial autonomy of KEYS VALUE ADDED (77.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.3 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Average
In 2023, the repayment capacity of KEYS VALUE ADDED (0.30) 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 182.49. 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
182.486
Interest coverage (2023)
?
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
-840.821
Liquidity indicators evolution KEYS VALUE ADDED
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
Liquidity ratio
63.753
94.323
3739.025
128.691
676.671
182.486
Interest coverage
-27.12
-38.087
-397.34
-462.813
-1070.369
-840.821
Sector positioning
Liquidity ratio
182.492023
2021
2022
2023
Q1: 99.39
Med: 452.65
Q3: 2886.83
Average
In 2023, the liquidity ratio of KEYS VALUE ADDED (182.49) 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
-840.82x2023
2021
2022
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Average
In 2023, the interest coverage of KEYS VALUE ADDED (-840.8x) 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: -24995 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 652 days. Excellent situation: suppliers finance 25647 days of the operating cycle (retail model). WCR is negative (-148013 days): operations structurally generate cash. Over 2016-2023, WCR increased by +97%, requiring additional financing.
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
1 243 717 €
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
-24995 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
652 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 in days of revenue (2023)
?
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
-148013 j
WCR and payment terms evolution KEYS VALUE ADDED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Operating WCR
632 533 €
519 052 €
0 €
0 €
0 €
1 243 717 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
-56615
394
0
0
0
-24995
Supplier payment term (days)
227
292
400
1202
756
652
Positioning of KEYS VALUE ADDED in its sector
Comparison with sector Gestion de fonds
Similar companies (Gestion de fonds)
Compare KEYS VALUE ADDED with other companies in the same sector:
The headquarters of KEYS VALUE ADDED is located in PARIS (75002), in the department Paris.
Where to find the tax return of KEYS VALUE ADDED ?
The tax return of KEYS VALUE ADDED 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 KEYS VALUE ADDED operate?
KEYS VALUE ADDED 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