Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-06-15 (21 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75017), Paris
PATRICK WAJSBROT GROUP : revenue, balance sheet and financial ratios
PATRICK WAJSBROT GROUP is a French company
founded 21 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75017),
this company of category PME
shows in 2025 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PATRICK WAJSBROT GROUP (SIREN 477576011)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
119 935 €
325 470 €
1 543 716 €
1 906 498 €
1 814 496 €
2 141 962 €
2 131 180 €
2 060 595 €
2 094 037 €
1 750 754 €
1 781 693 €
Net income
-40 259 €
9 147 988 €
452 626 €
3 016 139 €
1 162 545 €
2 233 289 €
448 526 €
469 762 €
286 180 €
1 472 245 €
1 435 409 €
EBITDA
-112 579 €
-48 096 €
548 251 €
804 257 €
279 840 €
264 399 €
309 068 €
319 979 €
232 757 €
288 922 €
438 263 €
Net margin
-33.6%
2810.7%
29.3%
158.2%
64.1%
104.3%
21.0%
22.8%
13.7%
84.1%
80.6%
Revenue and income statement
In 2025, PATRICK WAJSBROT GROUP achieves revenue of 120 k€. Revenue is declining over the period 2014-2025 (CAGR: -21.8%). Significant drop of -63% vs 2024. After deducting consumption (0 €), gross margin stands at 120 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 -113 k€, representing -93.9% of revenue. Warning negative scissor effect: despite revenue change (-63%), EBITDA varies by -134%, reducing margin by 79.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -40 k€ (-33.6% 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
119 935 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
119 935 €
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
-112 579 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-126 413 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-40 259 €
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
-93.9%
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 2%. 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 97%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 90.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
1.931%
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
97.321%
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
90.896%
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
1.828
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PATRICK WAJSBROT GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
15.917
2.157
5.928
3.508
1.619
11.154
4.285
3.428
0.388
2.0
1.931
Financial autonomy
80.716
87.952
82.752
83.235
85.163
79.181
75.116
86.568
80.487
94.819
97.321
Repayment capacity
0.31
0.041
0.411
0.178
0.097
0.223
0.194
0.124
0.028
-2.119
1.828
Cash flow / Revenue
90.342%
94.639%
21.852%
31.54%
22.782%
75.122%
28.324%
54.014%
31.7%
-31.903%
90.896%
Sector positioning
Debt ratio
1.932025
2022
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Good+5 pts over 3 years
In 2025, the debt ratio of PATRICK WAJSBROT GROUP (1.93) 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
97.32%2025
2022
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Excellent+9 pts over 3 years
In 2025, the financial autonomy of PATRICK WAJSBROT GROUP (97.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.83 years2025
2022
2024
2025
Q1: 0.0 years
Med: 0.19 years
Q3: 2.98 years
Average+32 pts over 3 years
In 2025, the repayment capacity of PATRICK WAJSBROT GROUP (1.83) 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 6788.17. 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
6788.168
Interest coverage (2025)
?
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
-148.279
Liquidity indicators evolution PATRICK WAJSBROT GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
357.755
100.769
108.474
116.55
135.066
275.467
136.985
683.421
329.858
2308.443
6788.168
Interest coverage
0.963
0.39
0.269
0.476
31.92
0.057
0.0
10.121
3.614
0.0
-148.279
Sector positioning
Liquidity ratio
6788.172025
2022
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Excellent+36 pts over 3 years
In 2025, the liquidity ratio of PATRICK WAJSBROT GROUP (6788.17) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-148.28x2025
2022
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2025, the interest coverage of PATRICK WAJSBROT GROUP (-148.3x) 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: 119 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 78 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 305 days of revenue, i.e. 102 k€ to permanently finance. Notable WCR improvement over the period (-85%), 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
101 741 €
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
119 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
41 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
0 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
305 j
WCR and payment terms evolution PATRICK WAJSBROT GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
692 526 €
130 064 €
258 739 €
293 058 €
233 087 €
301 181 €
-273 753 €
491 667 €
62 351 €
-152 431 €
101 741 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
32
59
75
59
81
36
123
117
154
119
Supplier payment term (days)
33
48
60
86
65
43
22
36
46
39
41
Positioning of PATRICK WAJSBROT GROUP in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 58 735€ to 150 183€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
58k€91k€150k€
91 843 €Range: 58 735€ - 150 183€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 sociétés holding)
Compare PATRICK WAJSBROT GROUP with other companies in the same sector:
Frequently asked questions about PATRICK WAJSBROT GROUP
What is the revenue of PATRICK WAJSBROT GROUP ?
The revenue of PATRICK WAJSBROT GROUP in 2025 is 120 k€.
Is PATRICK WAJSBROT GROUP profitable?
PATRICK WAJSBROT GROUP recorded a net loss in 2025.
Where is the headquarters of PATRICK WAJSBROT GROUP ?
The headquarters of PATRICK WAJSBROT GROUP is located in PARIS (75017), in the department Paris.
Where to find the tax return of PATRICK WAJSBROT GROUP ?
The tax return of PATRICK WAJSBROT GROUP 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 PATRICK WAJSBROT GROUP operate?
PATRICK WAJSBROT GROUP operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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