Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-04-01 (17 years)Status: ActiveBusiness sector: Activités des agences de placement de main-d'œuvre Location: PARIS (75005), Paris
MEDICIS CONSULT : revenue, balance sheet and financial ratios
MEDICIS CONSULT is a French company
founded 17 years ago,
specialized in the sector Activités des agences de placement de main-d'œuvre .
Based in PARIS (75005),
this company of category PME
shows in 2018 a revenue of 459 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDICIS CONSULT (SIREN 511931941)
Indicator
2023
2022
2021
2020
2018
2016
Revenue
N/C
N/C
N/C
N/C
459 414 €
498 234 €
Net income
38 327 €
28 190 €
4 783 €
-173 058 €
6 916 €
5 091 €
EBITDA
N/C
N/C
N/C
N/C
10 891 €
15 523 €
Net margin
N/C
N/C
N/C
N/C
1.5%
1.0%
Revenue and income statement
In 2023, MEDICIS CONSULT generates positive net income of 38 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 5 k€ -> 38 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 327 €
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 431%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
430.666%
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
10.881%
Asset age ratio (2023)
?
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
2016
2018
2020
2021
2022
2023
Debt ratio
15.096
136.635
-463.35
-538.403
-1113.584
430.666
Financial autonomy
53.265
29.068
-19.753
-15.141
-4.876
10.881
Repayment capacity
1.687
9.998
None
None
None
None
Cash flow / Revenue
2.67%
2.761%
None%
None%
None%
None%
Sector positioning
Debt ratio
430.672023
2021
2022
2023
Q1: 0.0
Med: 3.05
Q3: 43.76
Watch+52 pts over 3 years
In 2023, the debt ratio of MEDICIS CONSULT (430.67) 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
10.88%2023
2021
2022
2023
Q1: 7.37%
Med: 29.36%
Q3: 54.23%
Average
In 2023, the financial autonomy of MEDICIS CONSULT (10.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.43. 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
212.426
Liquidity indicators evolution MEDICIS CONSULT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2020
2021
2022
2023
Liquidity ratio
220.231
278.799
296.748
260.151
176.087
212.426
Interest coverage
1.933
12.249
None
None
None
None
Sector positioning
Liquidity ratio
212.432023
2021
2022
2023
Q1: 129.16
Med: 185.78
Q3: 313.92
Good-7 pts over 3 years
In 2023, the liquidity ratio of MEDICIS CONSULT (212.43) 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. Average customer payment term: 481 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 958 days. Excellent situation: suppliers finance 477 days of the operating cycle (retail model).
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
0 €
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
481 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
958 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 and payment terms evolution MEDICIS CONSULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2021
2022
2023
Operating WCR
133 462 €
170 856 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
100
127
222
0
611
481
Supplier payment term (days)
33
36
278
0
694
958
Positioning of MEDICIS CONSULT 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 MEDICIS CONSULT is estimated at
72 721 €
(range 34 905€ - 212 434€).
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 value2023
147 transactions
34k€72k€212k€
72 721 €Range: 34 905€ - 212 434€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
38 327 €
×
1.9x
=72 722 €
Range: 34 905€ - 212 434€
Only this financial indicator is available for this company.
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 MEDICIS CONSULT with other companies in the same sector:
Yes, MEDICIS CONSULT generated a net profit of 38 k€ in 2023.
Where is the headquarters of MEDICIS CONSULT ?
The headquarters of MEDICIS CONSULT is located in PARIS (75005), in the department Paris.
Where to find the tax return of MEDICIS CONSULT ?
The tax return of MEDICIS CONSULT 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 MEDICIS CONSULT operate?
MEDICIS CONSULT 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