Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-09-01 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75008), Paris
PROXYMARKET HOLDING : revenue, balance sheet and financial ratios
PROXYMARKET HOLDING is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75008),
this company of category PME
shows in 2019 a revenue of 100 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROXYMARKET HOLDING (SIREN 795229558)
Indicator
2019
2016
2015
2014
2013
Revenue
100 062 €
71 904 €
4 445 €
2 002 €
4 163 €
Net income
2 322 624 €
114 537 €
2 861 €
-11 199 €
-4 143 €
EBITDA
-130 134 €
-3 487 €
-75 172 €
-11 199 €
-1 310 €
Net margin
2321.2%
159.3%
64.4%
-559.4%
-99.5%
Revenue and income statement
In 2019, PROXYMARKET HOLDING achieves revenue of 100 k€. Over the period 2013-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +69.9%. Vs 2016, growth of +39% (72 k€ -> 100 k€). After deducting consumption (0 €), gross margin stands at 100 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 -130 k€, representing -130.1% of revenue. Warning negative scissor effect: despite revenue change (+39%), EBITDA varies by -3632%, reducing margin by 125.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.3 M€, i.e. 2321.2% 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
100 062 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
100 062 €
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
-130 134 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-134 157 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 322 624 €
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
-130.1%
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 22%. 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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
22.434%
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
75.447%
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
-220.139%
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
-3.82
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
2013
2014
2015
2016
2019
Debt ratio
54.307
283.88
294.848
255.242
22.434
Financial autonomy
64.408
25.697
22.598
24.497
75.447
Repayment capacity
-205.562
-122.854
0.499
13.33
-3.82
Cash flow / Revenue
-31.468%
-559.391%
64863.172%
87.398%
-220.139%
Sector positioning
Debt ratio
22.432019
2015
2016
2019
Q1: 0.17
Med: 17.07
Q3: 90.65
Average-23 pts over 3 years
In 2019, the debt ratio of PROXYMARKET HOLDING (22.43) 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
75.45%2019
2015
2016
2019
Q1: 21.04%
Med: 59.32%
Q3: 88.44%
Good+30 pts over 3 years
In 2019, the financial autonomy of PROXYMARKET HOLDING (75.5%) 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
-3.82 years2019
2015
2016
2019
Q1: -0.0 years
Med: 0.17 years
Q3: 4.06 years
Excellent-29 pts over 3 years
In 2019, the repayment capacity of PROXYMARKET HOLDING (-3.82) 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 839.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
839.526
Interest coverage (2019)
?
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
2013
2014
2015
2016
2019
Liquidity ratio
12752.33
1527.996
210.366
246.851
839.526
Interest coverage
-216.26
0.0
-34.34
-1640.493
-10.03
Sector positioning
Liquidity ratio
839.532019
2015
2016
2019
Q1: 104.16
Med: 436.01
Q3: 2275.38
Good+12 pts over 3 years
In 2019, the liquidity ratio of PROXYMARKET HOLDING (839.53) 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
-10.03x2019
2015
2016
2019
Q1: -58.78x
Med: 0.0x
Q3: 0.0x
Average+18 pts over 3 years
In 2019, the interest coverage of PROXYMARKET HOLDING (-10.0x) 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: 117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Overall, WCR represents 3243 days of revenue, i.e. 901 k€ to permanently finance. Over 2013-2019, WCR increased by +95%, requiring additional financing.
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
901 467 €
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
117 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
131 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
0 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
3243 j
WCR and payment terms evolution PROXYMARKET HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2019
Operating WCR
461 822 €
189 345 €
192 697 €
468 996 €
901 467 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
359
1047
434
374
117
Supplier payment term (days)
214
562
28
235
131
Positioning of PROXYMARKET HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 72 transactions of similar company sales
in 2019,
the value of PROXYMARKET HOLDING is estimated at
7 098 676 €
(range 1 247 273€ - 14 673 730€).
The price/revenue ratio is 0.66x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2019
72 tx
1247k€7098k€14673k€
7 098 676 €Range: 1 247 273€ - 14 673 730€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
100 062 €×0.66x
Estimation66 361 €
40 235€ - 114 932€
Net Income Multiple20%
2 322 624 €×7.6x
Estimation17 647 149 €
3 057 832€ - 36 511 929€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 72 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 PROXYMARKET HOLDING with other companies in the same sector:
Frequently asked questions about PROXYMARKET HOLDING
What is the revenue of PROXYMARKET HOLDING ?
The revenue of PROXYMARKET HOLDING in 2019 is 100 k€.
Is PROXYMARKET HOLDING profitable?
Yes, PROXYMARKET HOLDING generated a net profit of 2.3 M€ in 2019.
Where is the headquarters of PROXYMARKET HOLDING ?
The headquarters of PROXYMARKET HOLDING is located in PARIS (75008), in the department Paris.
Where to find the tax return of PROXYMARKET HOLDING ?
The tax return of PROXYMARKET HOLDING 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 PROXYMARKET HOLDING operate?
PROXYMARKET HOLDING 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