Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-02 (21 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: SAINT-DENIS (93210), Seine-Saint-Denis
PRESIDENT WILSON INVEST : revenue, balance sheet and financial ratios
PRESIDENT WILSON INVEST is a French company
founded 21 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in SAINT-DENIS (93210),
this company of category PME
shows in 2017 a revenue of 244 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRESIDENT WILSON INVEST (SIREN 480231620)
Indicator
2017
2016
2015
2014
Revenue
244 442 €
188 057 €
251 223 €
262 702 €
Net income
30 247 €
359 €
-28 058 €
42 542 €
EBITDA
41 512 €
15 406 €
-15 095 €
64 117 €
Net margin
12.4%
0.2%
-11.2%
16.2%
Revenue and income statement
In 2017, PRESIDENT WILSON INVEST achieves revenue of 244 k€. Activity remains stable over the period (CAGR: -2.4%). Vs 2016, growth of +30% (188 k€ -> 244 k€). After deducting consumption (69 €), gross margin stands at 244 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 42 k€, representing 17.0% of revenue. Positive scissor effect: EBITDA margin improves by +8.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 30 k€, i.e. 12.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
244 442 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
244 373 €
EBITDA (2017)
?
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
41 512 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 519 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 247 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.0%
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 56%. 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 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.5% 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 (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
56.066%
Financial autonomy (2017)
?
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
51.859%
Cash flow / Revenue (2017)
?
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
30.519%
Repayment capacity (2017)
?
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
2.143
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PRESIDENT WILSON INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Debt ratio
74.632
83.026
83.615
56.066
Financial autonomy
53.321
49.223
49.242
51.859
Repayment capacity
4.573
-10.752
26.314
2.143
Cash flow / Revenue
18.263%
-8.253%
4.543%
30.519%
Sector positioning
Debt ratio
56.072017
2015
2016
2017
Q1: 0.0
Med: 33.19
Q3: 155.2
Average-8 pts over 3 years
In 2017, the debt ratio of PRESIDENT WILSON INVEST (56.07) 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
51.86%2017
2015
2016
2017
Q1: 4.66%
Med: 31.87%
Q3: 60.68%
Good
In 2017, the financial autonomy of PRESIDENT WILSON INVEST (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
2.14 years2017
2015
2016
2017
Q1: 0.0 years
Med: 0.87 years
Q3: 4.97 years
Average+33 pts over 3 years
In 2017, the repayment capacity of PRESIDENT WILSON INVEST (2.14) 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 139.74. 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 8.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2017)
?
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
139.741
Interest coverage (2017)
?
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
8.862
Liquidity indicators evolution PRESIDENT WILSON INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
Liquidity ratio
297.631
104.266
138.875
139.741
Interest coverage
7.904
-22.087
24.276
8.862
Sector positioning
Liquidity ratio
139.742017
2015
2016
2017
Q1: 57.08
Med: 119.76
Q3: 257.63
Good
In 2017, the liquidity ratio of PRESIDENT WILSON INVEST (139.74) 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
8.86x2017
2015
2016
2017
Q1: 0.0x
Med: 1.61x
Q3: 9.25x
Good+49 pts over 3 years
In 2017, the interest coverage of PRESIDENT WILSON INVEST (8.9x) 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: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. The gap of 33 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 59 days of revenue, i.e. 40 k€ to permanently finance.
Operating WCR (2017)
?
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
40 169 €
Customer credit (2017)
?
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
54 j
Supplier credit (2017)
?
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
21 j
Inventory turnover (2017)
?
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 (2017)
?
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
59 j
WCR and payment terms evolution PRESIDENT WILSON INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Operating WCR
41 462 €
16 350 €
24 128 €
40 169 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
54
28
30
54
Supplier payment term (days)
8
32
40
21
Positioning of PRESIDENT WILSON INVEST in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 154 transactions of similar company sales
in 2017,
the value of PRESIDENT WILSON INVEST is estimated at
186 637 €
(range 61 541€ - 319 900€).
With an EBITDA of 41 512€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.53x
(in line with sector norms).
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 value2017
154 transactions
61k€186k€319k€
186 637 €Range: 61 541€ - 319 900€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
41 512 €×5.6x
Estimation233 428 €
65 718€ - 370 833€
Revenue Multiple30%
244 442 €×0.53x
Estimation128 839 €
59 749€ - 245 852€
Net Income Multiple20%
30 247 €×5.2x
Estimation156 358 €
53 792€ - 303 642€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 154 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 (Hôtels et hébergement similaire )
Compare PRESIDENT WILSON INVEST with other companies in the same sector:
Frequently asked questions about PRESIDENT WILSON INVEST
What is the revenue of PRESIDENT WILSON INVEST ?
The revenue of PRESIDENT WILSON INVEST in 2017 is 244 k€.
Is PRESIDENT WILSON INVEST profitable?
Yes, PRESIDENT WILSON INVEST generated a net profit of 30 k€ in 2017.
Where is the headquarters of PRESIDENT WILSON INVEST ?
The headquarters of PRESIDENT WILSON INVEST is located in SAINT-DENIS (93210), in the department Seine-Saint-Denis.
Where to find the tax return of PRESIDENT WILSON INVEST ?
The tax return of PRESIDENT WILSON INVEST 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 PRESIDENT WILSON INVEST operate?
PRESIDENT WILSON INVEST operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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