PARAGON SUPPLY SERVICES : revenue, balance sheet and financial ratios
PARAGON SUPPLY SERVICES is a French company
founded 7 years ago,
specialized in the sector Activités de pré-presse .
Based in NOYELLES-SOUS-LENS (62221),
this company of category ETI
shows in 2025 a revenue of 40.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARAGON SUPPLY SERVICES (SIREN 844570507)
Indicator
2025
2024
2023
2021
2020
2019
Revenue
40 058 278 €
35 440 438 €
44 378 588 €
40 774 680 €
28 341 954 €
15 750 399 €
Net income
-1 558 234 €
-1 980 529 €
-95 841 €
1 276 386 €
230 712 €
643 182 €
EBITDA
-883 093 €
-1 031 038 €
476 607 €
3 325 090 €
457 300 €
1 063 512 €
Net margin
-3.9%
-5.6%
-0.2%
3.1%
0.8%
4.1%
Revenue and income statement
In 2025, PARAGON SUPPLY SERVICES achieves revenue of 40.1 M€. Over the period 2019-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +16.8%. Vs 2024, growth of +13% (35.4 M€ -> 40.1 M€). After deducting consumption (11.3 M€), gross margin stands at 28.7 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -883 k€, representing -2.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.6 M€ (-3.9% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 058 278 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
28 736 508 €
EBITDA (2025)
?
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
-883 093 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 957 833 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 558 234 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.2%
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 14%. 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).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.219%
Financial autonomy (2025)
?
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
15.576%
Cash flow / Revenue (2025)
?
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
-2.058%
Repayment capacity (2025)
?
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
-0.728
Asset age ratio (2025)
?
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
2019
2020
2021
2023
2024
2025
Debt ratio
21.007
35.514
7.474
8.817
1.68
14.219
Financial autonomy
14.472
28.108
28.756
30.506
19.136
15.576
Repayment capacity
1.665
3.106
0.242
2.156
-0.092
-0.728
Cash flow / Revenue
1.716%
2.502%
5.672%
0.804%
-3.616%
-2.058%
Sector positioning
Debt ratio
14.222025
2023
2024
2025
Q1: 1.56
Med: 15.92
Q3: 49.78
Good+13 pts over 3 years
In 2025, the debt ratio of PARAGON SUPPLY SERVICES (14.22) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
15.58%2025
2023
2024
2025
Q1: 19.71%
Med: 48.83%
Q3: 66.47%
Watch-16 pts over 3 years
In 2025, the financial autonomy of PARAGON SUPPLY SERVICES (15.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.73 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.53 years
Q3: 1.9 years
Excellent-55 pts over 3 years
In 2025, the repayment capacity of PARAGON SUPPLY SERVICES (-0.73) 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 76.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
76.481
Interest coverage (2025)
?
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
2019
2020
2021
2023
2024
2025
Liquidity ratio
121.278
133.932
117.066
123.056
93.54
76.481
Interest coverage
0.504
11.973
5.246
52.318
-32.031
-27.27
Sector positioning
Liquidity ratio
76.482025
2023
2024
2025
Q1: 183.91
Med: 258.23
Q3: 424.6
Watch-8 pts over 3 years
In 2025, the liquidity ratio of PARAGON SUPPLY SERVICES (76.48) 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
-27.27x2025
2023
2024
2025
Q1: 0.0x
Med: 1.07x
Q3: 5.02x
Watch-62 pts over 3 years
In 2025, the interest coverage of PARAGON SUPPLY SERVICES (-27.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 101 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 44 days of revenue, i.e. 4.9 M€ to permanently finance. Notable WCR improvement over the period (-36%), freeing up cash.
Operating WCR (2025)
?
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
4 890 315 €
Customer credit (2025)
?
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
84 j
Supplier credit (2025)
?
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
101 j
Inventory turnover (2025)
?
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
2 j
WCR in days of revenue (2025)
?
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
44 j
WCR and payment terms evolution PARAGON SUPPLY SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2023
2024
2025
Operating WCR
7 638 313 €
6 366 170 €
11 294 179 €
12 090 059 €
7 072 139 €
4 890 315 €
Inventory turnover (days)
4
6
3
4
5
2
Customer payment term (days)
175
64
81
94
127
84
Supplier payment term (days)
213
71
80
71
145
101
Positioning of PARAGON SUPPLY SERVICES in its sector
Comparison with sector Activités de pré-presse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 4 359 812€ to 17 838 800€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
4359k€9953k€17838k€
9 953 191 €Range: 4 359 812€ - 17 838 800€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 29 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 de pré-presse )
Compare PARAGON SUPPLY SERVICES with other companies in the same sector:
Frequently asked questions about PARAGON SUPPLY SERVICES
What is the revenue of PARAGON SUPPLY SERVICES ?
The revenue of PARAGON SUPPLY SERVICES in 2025 is 40.1 M€.
Is PARAGON SUPPLY SERVICES profitable?
PARAGON SUPPLY SERVICES recorded a net loss in 2025.
Where is the headquarters of PARAGON SUPPLY SERVICES ?
The headquarters of PARAGON SUPPLY SERVICES is located in NOYELLES-SOUS-LENS (62221), in the department Pas-de-Calais.
Where to find the tax return of PARAGON SUPPLY SERVICES ?
The tax return of PARAGON SUPPLY SERVICES 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 PARAGON SUPPLY SERVICES operate?
PARAGON SUPPLY SERVICES operates in the sector Activités de pré-presse (NAF code 18.13Z). 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