Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-06-18 (24 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: PARIS (75017), Paris
RECRUTOP PARIS CENTRE : revenue, balance sheet and financial ratios
RECRUTOP PARIS CENTRE is a French company
founded 24 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RECRUTOP PARIS CENTRE (SIREN 438198418)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 990 567 €
1 618 477 €
839 365 €
751 643 €
672 287 €
1 156 394 €
1 267 337 €
4 130 593 €
4 470 565 €
Net income
33 854 €
339 €
-62 719 €
-35 495 €
-65 518 €
-3 557 €
57 493 €
248 698 €
160 812 €
EBITDA
31 563 €
16 636 €
-157 840 €
-23 560 €
-78 876 €
-9 410 €
-98 479 €
14 506 €
151 394 €
Net margin
0.8%
0.0%
-7.5%
-4.7%
-9.7%
-0.3%
4.5%
6.0%
3.6%
Revenue and income statement
In 2024, RECRUTOP PARIS CENTRE achieves revenue of 4.0 M€. Activity remains stable over the period (CAGR: -1.4%). Vs 2023, growth of +147% (1.6 M€ -> 4.0 M€). After deducting consumption (0 €), gross margin stands at 4.0 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 32 k€, representing 0.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 34 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 990 567 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 990 567 €
EBITDA (2024)
?
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
31 563 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 231 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 854 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.8%
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 17%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.968%
Financial autonomy (2024)
?
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
26.175%
Cash flow / Revenue (2024)
?
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
1.112%
Repayment capacity (2024)
?
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
1.118
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution RECRUTOP PARIS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.611
38.235
11.138
8.621
8.243
16.807
16.128
17.258
16.968
Financial autonomy
24.816
32.781
44.591
51.435
62.585
52.071
46.0
36.812
26.175
Repayment capacity
0.0
1.036
-0.629
-3.649
-0.221
-1.196
-0.268
6.518
1.118
Cash flow / Revenue
3.222%
1.585%
-6.54%
-0.863%
-19.783%
-6.008%
-18.541%
0.422%
1.112%
Sector positioning
Debt ratio
16.972024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average+6 pts over 3 years
In 2024, the debt ratio of RECRUTOP PARIS CENTRE (16.97) 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
26.18%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good-24 pts over 3 years
In 2024, the financial autonomy of RECRUTOP PARIS CENTRE (26.2%) 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
1.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Average+50 pts over 3 years
In 2024, the repayment capacity of RECRUTOP PARIS CENTRE (1.12) 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 134.61. 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 4.4x. Financial charges are adequately covered by operations.
Liquidity ratio (2024)
?
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
134.608
Interest coverage (2024)
?
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
4.42
Liquidity indicators evolution RECRUTOP PARIS CENTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
127.495
147.847
177.151
201.635
268.412
226.452
187.557
158.0
134.608
Interest coverage
0.015
0.703
-0.369
-23.624
-1.284
-0.556
-0.565
4.725
4.42
Sector positioning
Liquidity ratio
134.612024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average-22 pts over 3 years
In 2024, the liquidity ratio of RECRUTOP PARIS CENTRE (134.61) 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
4.42x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent+50 pts over 3 years
In 2024, the interest coverage of RECRUTOP PARIS CENTRE (4.4x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 33 days of revenue, i.e. 367 k€ to permanently finance. Over 2016-2024, WCR increased by +99%, requiring additional financing.
Operating WCR (2024)
?
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
367 252 €
Customer credit (2024)
?
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
66 j
Supplier credit (2024)
?
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
88 j
Inventory turnover (2024)
?
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 (2024)
?
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
33 j
WCR and payment terms evolution RECRUTOP PARIS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
184 992 €
770 066 €
84 836 €
209 180 €
183 393 €
125 690 €
123 840 €
185 299 €
367 252 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
82
82
115
104
74
95
120
102
66
Supplier payment term (days)
109
71
43
19
41
57
53
55
88
Positioning of RECRUTOP PARIS CENTRE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of RECRUTOP PARIS CENTRE is estimated at
136 621 €
(range 93 909€ - 272 650€).
With an EBITDA of 31 563€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
93k€136k€272k€
136 621 €Range: 93 909€ - 272 650€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 563 €×2.0x
Estimation64 002 €
30 677€ - 150 774€
Revenue Multiple30%
3 990 567 €×0.08x
Estimation307 004 €
240 936€ - 548 841€
Net Income Multiple20%
33 854 €×1.8x
Estimation62 593 €
31 449€ - 163 055€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare RECRUTOP PARIS CENTRE with other companies in the same sector:
Frequently asked questions about RECRUTOP PARIS CENTRE
What is the revenue of RECRUTOP PARIS CENTRE ?
The revenue of RECRUTOP PARIS CENTRE in 2024 is 4.0 M€.
Is RECRUTOP PARIS CENTRE profitable?
Yes, RECRUTOP PARIS CENTRE generated a net profit of 34 k€ in 2024.
Where is the headquarters of RECRUTOP PARIS CENTRE ?
The headquarters of RECRUTOP PARIS CENTRE is located in PARIS (75017), in the department Paris.
Where to find the tax return of RECRUTOP PARIS CENTRE ?
The tax return of RECRUTOP PARIS CENTRE 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 RECRUTOP PARIS CENTRE operate?
RECRUTOP PARIS CENTRE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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