NS INTERACTIV : revenue, balance sheet and financial ratios
NS INTERACTIV is a French company
founded 11 years ago,
specialized in the sector Formation continue d'adultes.
Based in ARGENTEUIL (95100),
this company of category PME
shows in 2023 a revenue of 96 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NS INTERACTIV (SIREN 809229701)
Indicator
2023
2021
2020
2018
2017
2016
2015
Revenue
96 500 €
195 314 €
241 785 €
104 000 €
109 000 €
106 000 €
86 157 €
Net income
-14 510 €
19 640 €
29 587 €
6 061 €
4 596 €
2 596 €
4 360 €
EBITDA
-11 958 €
26 050 €
37 335 €
8 789 €
7 035 €
3 720 €
5 566 €
Net margin
-15.0%
10.1%
12.2%
5.8%
4.2%
2.4%
5.1%
Revenue and income statement
In 2023, NS INTERACTIV achieves revenue of 96 k€. Revenue is growing positively over 7 years (CAGR: +1.4%). Significant drop of -51% vs 2021. After deducting consumption (0 €), gross margin stands at 96 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 -12 k€, representing -12.4% of revenue. Warning negative scissor effect: despite revenue change (-51%), EBITDA varies by -146%, reducing margin by 25.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -15 k€ (-15.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
96 500 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
96 500 €
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
-11 958 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 984 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 510 €
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
-12.4%
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 17%. 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 26%. The balance between equity and debt is satisfactory.
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
17.072%
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
25.766%
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
-12.936%
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
-0.144
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
2015
2016
2017
2018
2020
2021
2023
Debt ratio
47.327
0.357
0.472
161.413
48.307
31.314
17.072
Financial autonomy
17.515
27.384
35.533
23.265
32.956
52.019
25.766
Repayment capacity
0.69
0.012
0.014
4.336
0.703
0.931
-0.144
Cash flow / Revenue
5.061%
2.449%
4.217%
7.02%
13.151%
11.358%
-12.936%
Sector positioning
Debt ratio
17.072023
2020
2021
2023
Q1: 0.0
Med: 3.62
Q3: 37.96
Average-6 pts over 3 years
In 2023, the debt ratio of NS INTERACTIV (17.07) 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
25.77%2023
2020
2021
2023
Q1: 1.77%
Med: 30.93%
Q3: 61.22%
Average-8 pts over 3 years
In 2023, the financial autonomy of NS INTERACTIV (25.8%) 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
-0.14 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of NS INTERACTIV (-0.14) 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 46.63. 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
46.635
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
-0.527
Liquidity indicators evolution NS INTERACTIV
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2020
2021
2023
Liquidity ratio
134.78
137.903
155.523
146.785
151.879
237.441
46.635
Interest coverage
0.0
0.0
0.0
3.152
0.745
0.837
-0.527
Sector positioning
Liquidity ratio
46.632023
2020
2021
2023
Q1: 129.96
Med: 228.25
Q3: 426.41
Watch-11 pts over 3 years
In 2023, the liquidity ratio of NS INTERACTIV (46.63) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.53x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.69x
Average-50 pts over 3 years
In 2023, the interest coverage of NS INTERACTIV (-0.5x) 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: 27 days. Favorable situation: supplier credit is longer than customer credit by 27 days. WCR is negative (-92 days): operations structurally generate cash.
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
-24 721 €
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
0 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
27 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
-92 j
WCR and payment terms evolution NS INTERACTIV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2020
2021
2023
Operating WCR
-20 613 €
-6 745 €
3 336 €
-5 360 €
-31 778 €
-25 574 €
-24 721 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
3
3
60
63
27
9
0
Supplier payment term (days)
31
53
29
72
38
10
27
Positioning of NS INTERACTIV in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of NS INTERACTIV is estimated at
34 492 €
(range 11 508€ - 67 439€).
The price/revenue ratio is 0.36x
(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 value2023
134 transactions
11k€34k€67k€
34 492 €Range: 11 508€ - 67 439€
NAF 5 all-time
Valuation method used
Revenue Multiple
96 500 €
×
0.36x
=34 493 €
Range: 11 508€ - 67 440€
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 134 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 (Formation continue d'adultes)
Compare NS INTERACTIV with other companies in the same sector:
The headquarters of NS INTERACTIV is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of NS INTERACTIV ?
The tax return of NS INTERACTIV 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 NS INTERACTIV operate?
NS INTERACTIV operates in the sector Formation continue d'adultes (NAF code 85.59A). 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