Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-03-06 (37 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75017), Paris
RESIDE ETUDE : revenue, balance sheet and financial ratios
RESIDE ETUDE is a French company
founded 37 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75017),
this company of category ETI
shows in 2023 a revenue of 18.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESIDE ETUDE (SIREN 350902102)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 847 284 €
23 992 735 €
25 595 282 €
29 705 845 €
42 439 291 €
48 528 929 €
30 919 549 €
26 624 889 €
Net income
-14 132 192 €
-4 267 099 €
-8 018 300 €
-3 363 538 €
5 330 653 €
5 366 994 €
3 212 494 €
2 828 343 €
EBITDA
-14 373 298 €
-14 951 137 €
-15 913 565 €
-8 966 193 €
-6 624 014 €
-4 588 400 €
-2 785 275 €
-1 215 172 €
Net margin
-75.0%
-17.8%
-31.3%
-11.3%
12.6%
11.1%
10.4%
10.6%
Revenue and income statement
In 2023, RESIDE ETUDE achieves revenue of 18.8 M€. Activity remains stable over the period (CAGR: -4.8%). Significant drop of -21% vs 2022. After deducting consumption (2 k€), gross margin stands at 18.8 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 -14.4 M€, representing -76.3% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by +4%, reducing margin by 13.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14.1 M€ (-75.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
18 847 284 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 845 515 €
EBITDA (2023)
?
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
-14 373 298 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 790 744 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 132 192 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-76.1%
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 -569%. 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 -14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-568.603%
Financial autonomy (2023)
?
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
-13.867%
Cash flow / Revenue (2023)
?
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
-56.831%
Repayment capacity (2023)
?
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
-4.094
Asset age ratio (2023)
?
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
2023
Debt ratio
0.0
143.201
164.187
125.32
264.257
463.74
776.535
-568.603
Financial autonomy
34.151
25.014
29.247
32.499
20.266
13.392
8.685
-13.867
Repayment capacity
0.0
11.844
7.663
6.187
-14.806
-6.276
-12.176
-4.094
Cash flow / Revenue
11.755%
9.971%
12.109%
13.057%
-11.231%
-30.811%
-17.012%
-56.831%
Sector positioning
Debt ratio
-568.62023
2021
2022
2023
Q1: 0.15
Med: 18.69
Q3: 101.54
Excellent-50 pts over 3 years
In 2023, the debt ratio of RESIDE ETUDE (-568.60) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-13.87%2023
2021
2022
2023
Q1: 13.72%
Med: 51.34%
Q3: 84.19%
Average
In 2023, the financial autonomy of RESIDE ETUDE (-13.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-4.09 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.83 years
Excellent
In 2023, the repayment capacity of RESIDE ETUDE (-4.09) 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 315.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
315.118
Interest coverage (2023)
?
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
-64.929
Liquidity indicators evolution RESIDE ETUDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
None
357.57
434.315
366.132
383.78
442.583
436.815
315.118
Interest coverage
-207.378
-157.468
-56.927
-44.69
-25.526
-14.54
-20.087
-64.929
Sector positioning
Liquidity ratio
315.122023
2021
2022
2023
Q1: 110.3
Med: 414.17
Q3: 1926.34
Average-11 pts over 3 years
In 2023, the liquidity ratio of RESIDE ETUDE (315.12) 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
-64.93x2023
2021
2022
2023
Q1: -38.61x
Med: 0.0x
Q3: 2.71x
Average-12 pts over 3 years
In 2023, the interest coverage of RESIDE ETUDE (-64.9x) 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: 148 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. The gap of 79 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 741 days of revenue, i.e. 38.8 M€ to permanently finance. Notable WCR improvement over the period (-44%), freeing up cash.
Operating WCR (2023)
?
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
38 797 511 €
Customer credit (2023)
?
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
148 j
Supplier credit (2023)
?
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
69 j
Inventory turnover (2023)
?
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
10 j
WCR in days of revenue (2023)
?
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
741 j
WCR and payment terms evolution RESIDE ETUDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
69 206 606 €
70 083 177 €
77 039 675 €
64 965 642 €
52 614 696 €
59 981 008 €
63 238 371 €
38 797 511 €
Inventory turnover (days)
0
86
0
13
24
17
15
10
Customer payment term (days)
29
130
62
50
95
114
108
148
Supplier payment term (days)
0
191
87
104
166
91
96
69
Positioning of RESIDE ETUDE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of RESIDE ETUDE is estimated at
9 868 023 €
(range 4 036 719€ - 17 488 520€).
The price/revenue ratio is 0.52x
(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 value2023
89 tx
4036k€9868k€17488k€
9 868 023 €Range: 4 036 719€ - 17 488 520€
NAF 5 année 2023
Valuation method used
Revenue Multiple
18 847 284 €
×
0.52x
=9 868 024 €
Range: 4 036 719€ - 17 488 520€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 sièges sociaux)
Compare RESIDE ETUDE with other companies in the same sector:
The headquarters of RESIDE ETUDE is located in PARIS (75017), in the department Paris.
Where to find the tax return of RESIDE ETUDE ?
The tax return of RESIDE ETUDE 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 RESIDE ETUDE operate?
RESIDE ETUDE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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