Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-09-15 (17 years)Status: ActiveBusiness sector: Activités des agences de placement de main-d'œuvre Location: PARIS (75016), Paris
MANNHEIM ADVISORS : revenue, balance sheet and financial ratios
MANNHEIM ADVISORS is a French company
founded 17 years ago,
specialized in the sector Activités des agences de placement de main-d'œuvre .
Based in PARIS (75016),
this company of category PME
shows in 2015 a revenue of 218 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MANNHEIM ADVISORS (SIREN 508158862)
Indicator
2015
2013
2012
Revenue
218 219 €
297 724 €
230 979 €
Net income
964 €
1 909 €
-2 310 €
EBITDA
1 888 €
7 549 €
10 565 €
Net margin
0.4%
0.6%
-1.0%
Revenue and income statement
In 2015, MANNHEIM ADVISORS achieves revenue of 218 k€. Activity remains stable over the period (CAGR: -1.9%). Significant drop of -27% vs 2013. After deducting consumption (0 €), gross margin stands at 218 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 964 €, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2015)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
218 219 €
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
218 219 €
EBITDA (2015)
?
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
1 888 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 489 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
964 €
EBITDA margin (2015)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.9%
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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2015)
?
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
16.478%
Cash flow / Revenue (2015)
?
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
0.626%
Repayment capacity (2015)
?
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
0.0
Asset age ratio (2015)
?
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
2012
2013
2015
Debt ratio
0.0
0.0
0.0
Financial autonomy
23.904
17.016
16.478
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
4.478%
0.879%
0.626%
Sector positioning
Debt ratio
0.02015
2013
2015
Q1: 0.0
Med: 0.03
Q3: 9.2
Excellent
In 2015, the debt ratio of MANNHEIM ADVISORS (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
16.48%2015
2013
2015
Q1: 0.26%
Med: 23.9%
Q3: 49.71%
Average-23 pts over 2 years
In 2015, the financial autonomy of MANNHEIM ADVISORS (16.5%) 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 years2015
2013
2015
Q1: 0.0 years
Med: 0.0 years
Q3: 0.06 years
Excellent
In 2015, the repayment capacity of MANNHEIM ADVISORS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 216.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 18.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2015)
?
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
216.615
Interest coverage (2015)
?
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
18.909
Liquidity indicators evolution MANNHEIM ADVISORS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2015
Liquidity ratio
4394.656
6674.003
216.615
Interest coverage
13.639
62.061
18.909
Sector positioning
Liquidity ratio
216.622015
2013
2015
Q1: 111.5
Med: 174.17
Q3: 281.78
Good-38 pts over 2 years
In 2015, the liquidity ratio of MANNHEIM ADVISORS (216.62) 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
18.91x2015
2013
2015
Q1: 0.0x
Med: 0.0x
Q3: 0.81x
Excellent
In 2015, the interest coverage of MANNHEIM ADVISORS (18.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 161 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 342 days. Excellent situation: suppliers finance 181 days of the operating cycle (retail model). Overall, WCR represents 242 days of revenue, i.e. 146 k€ to permanently finance. Over 2012-2015, WCR increased by +83%, requiring additional financing.
Operating WCR (2015)
?
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
146 412 €
Customer credit (2015)
?
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
161 j
Supplier credit (2015)
?
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
342 j
Inventory turnover (2015)
?
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 (2015)
?
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
242 j
WCR and payment terms evolution MANNHEIM ADVISORS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2015
Operating WCR
79 979 €
180 337 €
146 412 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
89
149
161
Supplier payment term (days)
8
26
342
Positioning of MANNHEIM ADVISORS in its sector
Comparison with sector Activités des agences de placement de main-d'œuvre
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of MANNHEIM ADVISORS is estimated at
7 527 €
(range 5 054€ - 14 202€).
With an EBITDA of 1 888€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(conservative valuation).
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 value2015
147 transactions
5k€7k€14k€
7 527 €Range: 5 054€ - 14 202€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 888 €×2.0x
Estimation3 839 €
1 852€ - 8 260€
Revenue Multiple30%
218 219 €×0.08x
Estimation17 473 €
13 177€ - 30 013€
Net Income Multiple20%
964 €×1.9x
Estimation1 829 €
878€ - 5 343€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 placement de main-d'œuvre )
Compare MANNHEIM ADVISORS with other companies in the same sector:
Frequently asked questions about MANNHEIM ADVISORS
What is the revenue of MANNHEIM ADVISORS ?
The revenue of MANNHEIM ADVISORS in 2015 is 218 k€.
Is MANNHEIM ADVISORS profitable?
Yes, MANNHEIM ADVISORS generated a net profit of 964€ in 2015.
Where is the headquarters of MANNHEIM ADVISORS ?
The headquarters of MANNHEIM ADVISORS is located in PARIS (75016), in the department Paris.
Where to find the tax return of MANNHEIM ADVISORS ?
The tax return of MANNHEIM ADVISORS 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 MANNHEIM ADVISORS operate?
MANNHEIM ADVISORS operates in the sector Activités des agences de placement de main-d'œuvre (NAF code 78.10Z). 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