Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-06-01 (27 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: AUBERVILLIERS (93300), Seine-Saint-Denis
PARIS QUERIDO : revenue, balance sheet and financial ratios
PARIS QUERIDO is a French company
founded 27 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in AUBERVILLIERS (93300),
this company of category PME
shows in 2019 a revenue of 993 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS QUERIDO (SIREN 419044763)
Indicator
2019
2018
2017
2016
2015
2014
Revenue
993 368 €
861 657 €
834 459 €
807 698 €
1 093 729 €
1 163 581 €
Net income
1 113 €
1 390 €
-17 725 €
-20 032 €
-24 260 €
494 €
EBITDA
29 592 €
6 442 €
45 655 €
87 662 €
62 569 €
29 058 €
Net margin
0.1%
0.2%
-2.1%
-2.5%
-2.2%
0.0%
Revenue and income statement
In 2019, PARIS QUERIDO achieves revenue of 993 k€. Activity remains stable over the period (CAGR: -3.1%). Vs 2018, growth of +15% (862 k€ -> 993 k€). After deducting consumption (49 k€), gross margin stands at 945 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 30 k€, representing 3.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
993 368 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
944 603 €
EBITDA (2019)
?
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
29 592 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 811 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 113 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.0%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
33.681%
Financial autonomy (2019)
?
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
51.896%
Cash flow / Revenue (2019)
?
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
1.959%
Repayment capacity (2019)
?
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
5.359
Asset age ratio (2019)
?
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
2014
2015
2016
2017
2018
2019
Debt ratio
21.318
64.677
55.392
57.237
37.391
33.681
Financial autonomy
50.317
42.793
48.323
46.655
53.849
51.896
Repayment capacity
0.081
4.9
3.483
16.377
-11.386
5.359
Cash flow / Revenue
0.712%
3.485%
6.954%
1.161%
-1.284%
1.959%
Sector positioning
Debt ratio
33.682019
2017
2018
2019
Q1: 1.07
Med: 23.72
Q3: 88.05
Average-6 pts over 3 years
In 2019, the debt ratio of PARIS QUERIDO (33.68) 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
51.9%2019
2017
2018
2019
Q1: 15.07%
Med: 37.89%
Q3: 57.77%
Good+5 pts over 3 years
In 2019, the financial autonomy of PARIS QUERIDO (51.9%) 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
5.36 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 1.49 years
Average
In 2019, the repayment capacity of PARIS QUERIDO (5.36) 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 266.82. 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 10.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
266.824
Interest coverage (2019)
?
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
10.75
Liquidity indicators evolution PARIS QUERIDO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
Liquidity ratio
178.031
241.627
380.494
272.624
345.495
266.824
Interest coverage
0.059
3.575
10.634
12.682
73.642
10.75
Sector positioning
Liquidity ratio
266.822019
2017
2018
2019
Q1: 110.31
Med: 175.55
Q3: 295.87
Good-6 pts over 3 years
In 2019, the liquidity ratio of PARIS QUERIDO (266.82) 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
10.75x2019
2017
2018
2019
Q1: -0.0x
Med: 0.01x
Q3: 3.19x
Excellent
In 2019, the interest coverage of PARIS QUERIDO (10.8x) 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: 149 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The gap of 131 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 48 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 144 days of revenue, i.e. 398 k€ to permanently finance. Notable WCR improvement over the period (-33%), freeing up cash.
Operating WCR (2019)
?
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
398 082 €
Customer credit (2019)
?
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
149 j
Supplier credit (2019)
?
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
18 j
Inventory turnover (2019)
?
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
48 j
WCR in days of revenue (2019)
?
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
144 j
WCR and payment terms evolution PARIS QUERIDO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
Operating WCR
590 250 €
699 691 €
583 263 €
540 446 €
424 383 €
398 082 €
Inventory turnover (days)
29
37
50
48
47
48
Customer payment term (days)
156
141
197
175
164
149
Supplier payment term (days)
71
75
48
50
21
18
Positioning of PARIS QUERIDO in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of PARIS QUERIDO is estimated at
63 381 €
(range 37 660€ - 154 456€).
With an EBITDA of 29 592€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2019
85 tx
37k€63k€154k€
63 381 €Range: 37 660€ - 154 456€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
29 592 €×1.4x
Estimation41 423 €
11 624€ - 117 551€
Revenue Multiple30%
993 368 €×0.14x
Estimation140 352 €
105 613€ - 314 859€
Net Income Multiple20%
1 113 €×2.5x
Estimation2 821 €
821€ - 6 115€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Autres transports routiers de voyageurs )
Compare PARIS QUERIDO with other companies in the same sector:
Yes, PARIS QUERIDO generated a net profit of 1 k€ in 2019.
Where is the headquarters of PARIS QUERIDO ?
The headquarters of PARIS QUERIDO is located in AUBERVILLIERS (93300), in the department Seine-Saint-Denis.
Where to find the tax return of PARIS QUERIDO ?
The tax return of PARIS QUERIDO 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 PARIS QUERIDO operate?
PARIS QUERIDO operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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