Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-07-11 (13 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: PARIS (75011), Paris
PERFORMANCE CONSULTING : revenue, balance sheet and financial ratios
PERFORMANCE CONSULTING is a French company
founded 13 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in PARIS (75011),
this company of category PME
shows in 2022 a revenue of 20.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PERFORMANCE CONSULTING (SIREN 752895615)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
19 989 675 €
13 665 110 €
9 380 801 €
N/C
N/C
4 271 761 €
3 045 021 €
Net income
3 794 324 €
3 535 112 €
3 039 160 €
2 137 849 €
1 495 112 €
860 495 €
506 477 €
EBITDA
5 384 481 €
5 182 144 €
4 524 244 €
N/C
N/C
1 329 233 €
796 288 €
Net margin
19.0%
25.9%
32.4%
N/C
N/C
20.1%
16.6%
Revenue and income statement
In 2022, PERFORMANCE CONSULTING achieves revenue of 20.0 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +36.8%. Vs 2021, growth of +46% (13.7 M€ -> 20.0 M€). After deducting consumption (0 €), gross margin stands at 20.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.4 M€, representing 26.9% of revenue. Warning negative scissor effect: despite revenue change (+46%), EBITDA varies by +4%, reducing margin by 11.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.8 M€, i.e. 19.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
19 989 675 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 989 675 €
EBITDA (2022)
?
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
5 384 481 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 086 349 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 794 324 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
26.8%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 46%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 19.5% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
36.745%
Financial autonomy (2022)
?
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
46.111%
Cash flow / Revenue (2022)
?
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
19.465%
Repayment capacity (2022)
?
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
0.402
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
2.077
0.0
16.889
8.839
3.263
4.833
36.745
Financial autonomy
74.68
59.191
67.614
55.009
76.709
73.604
46.111
Repayment capacity
0.04
0.0
None
None
0.06
0.07
0.402
Cash flow / Revenue
15.979%
19.795%
None%
None%
32.802%
25.977%
19.465%
Sector positioning
Debt ratio
36.742022
2020
2021
2022
Q1: 0.0
Med: 5.45
Q3: 55.91
Average+26 pts over 3 years
In 2022, the debt ratio of PERFORMANCE CONSULTING (36.74) 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
46.11%2022
2020
2021
2022
Q1: 6.66%
Med: 40.67%
Q3: 75.55%
Good-21 pts over 3 years
In 2022, the financial autonomy of PERFORMANCE CONSULTING (46.1%) 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
0.4 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.02 years
Average+8 pts over 3 years
In 2022, the repayment capacity of PERFORMANCE CONSULTING (0.40) 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 197.64. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
197.637
Interest coverage (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
268.886
190.422
386.034
221.949
442.155
386.886
197.637
Interest coverage
0.0
0.0
None
None
0.052
0.032
0.139
Sector positioning
Liquidity ratio
197.642022
2020
2021
2022
Q1: 135.76
Med: 283.99
Q3: 749.97
Average-24 pts over 3 years
In 2022, the liquidity ratio of PERFORMANCE CONSULTING (197.64) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.14x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.31x
Good
In 2022, the interest coverage of PERFORMANCE CONSULTING (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Overall, WCR represents 25 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2016-2022, WCR increased by +559%, requiring additional financing.
Operating WCR (2022)
?
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
1 400 277 €
Customer credit (2022)
?
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
43 j
Supplier credit (2022)
?
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
53 j
Inventory turnover (2022)
?
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 (2022)
?
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
25 j
WCR and payment terms evolution PERFORMANCE CONSULTING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
212 573 €
398 128 €
0 €
0 €
2 177 002 €
2 703 095 €
1 400 277 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
41
50
0
0
67
56
43
Supplier payment term (days)
14
78
0
0
77
49
53
Positioning of PERFORMANCE CONSULTING in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 88 transactions of similar company sales
in 2022,
the value of PERFORMANCE CONSULTING is estimated at
26 434 835 €
(range 13 156 653€ - 53 614 557€).
With an EBITDA of 5 384 481€, the sector multiple of 6.8x is applied.
The price/revenue ratio is 0.33x
(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 value2022
88 tx
13156k€26434k€53614k€
26 434 835 €Range: 13 156 653€ - 53 614 557€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 384 481 €×6.8x
Estimation36 864 637 €
20 110 842€ - 73 208 800€
Revenue Multiple30%
19 989 675 €×0.33x
Estimation6 564 154 €
3 745 616€ - 14 685 477€
Net Income Multiple20%
3 794 324 €×8.0x
Estimation30 166 354 €
9 887 739€ - 63 022 569€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Conseil pour les affaires et autres conseils de gestion)
Compare PERFORMANCE CONSULTING with other companies in the same sector:
Frequently asked questions about PERFORMANCE CONSULTING
What is the revenue of PERFORMANCE CONSULTING ?
The revenue of PERFORMANCE CONSULTING in 2022 is 20.0 M€.
Is PERFORMANCE CONSULTING profitable?
Yes, PERFORMANCE CONSULTING generated a net profit of 3.8 M€ in 2022.
Where is the headquarters of PERFORMANCE CONSULTING ?
The headquarters of PERFORMANCE CONSULTING is located in PARIS (75011), in the department Paris.
Where to find the tax return of PERFORMANCE CONSULTING ?
The tax return of PERFORMANCE CONSULTING 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 PERFORMANCE CONSULTING operate?
PERFORMANCE CONSULTING operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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