Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-01-28 (12 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: PARIS (75010), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL INTEREC : revenue, balance sheet and financial ratios
SARL INTEREC is a French company
founded 12 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in PARIS (75010),
this company of category PME
shows in 2016 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL INTEREC (SIREN 800137325)
Indicator
2018
2017
2016
Revenue
N/C
N/C
2 125 565 €
Net income
458 202 €
232 953 €
96 272 €
EBITDA
N/C
N/C
53 350 €
Net margin
N/C
N/C
4.5%
Revenue and income statement
In 2018, SARL INTEREC generates positive net income of 458 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 96 k€ -> 458 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
458 202 €
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 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
67.774%
Financial autonomy (2018)
?
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
37.706%
Asset age ratio (2018)
?
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
Debt ratio
88.413
86.204
67.774
Financial autonomy
37.257
29.783
37.706
Repayment capacity
7.019
None
None
Cash flow / Revenue
2.444%
None%
None%
Sector positioning
Debt ratio
67.772018
2016
2017
2018
Q1: 0.2
Med: 13.92
Q3: 60.44
Average
In 2018, the debt ratio of SARL INTEREC (67.77) 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
37.71%2018
2016
2017
2018
Q1: 15.89%
Med: 29.79%
Q3: 44.88%
Good
In 2018, the financial autonomy of SARL INTEREC (37.7%) 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
7.02 years2016
2016
Q1: 0.0 years
Med: 0.02 years
Q3: 0.89 years
Watch
In 2016, the repayment capacity of SARL INTEREC (7.02) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 251.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
251.328
Liquidity indicators evolution SARL INTEREC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
323.518
213.295
251.328
Interest coverage
21.076
None
None
Sector positioning
Liquidity ratio
251.332018
2016
2017
2018
Q1: 129.51
Med: 159.68
Q3: 199.9
Excellent
In 2018, the liquidity ratio of SARL INTEREC (251.33) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
21.08x2016
2016
Q1: 0.0x
Med: 0.73x
Q3: 2.98x
Excellent
In 2016, the interest coverage of SARL INTEREC (21.1x) 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: 1978 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 348 days. The gap of 1630 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2018)
?
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
0 €
Customer credit (2018)
?
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
1978 j
Supplier credit (2018)
?
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
348 j
Inventory turnover (2018)
?
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 and payment terms evolution SARL INTEREC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
583 765 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
114
572
1978
Supplier payment term (days)
8
201
348
Positioning of SARL INTEREC in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 51 transactions of similar company sales
in 2018,
the value of SARL INTEREC is estimated at
738 678 €
(range 446 627€ - 1 676 700€).
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 value2018
51 tx
446k€738k€1676k€
738 678 €Range: 446 627€ - 1 676 700€
NAF 5 année 2018
Valuation method used
Net Income Multiple
458 202 €
×
1.6x
=738 678 €
Range: 446 628€ - 1 676 701€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 51 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 SARL INTEREC with other companies in the same sector:
Yes, SARL INTEREC generated a net profit of 458 k€ in 2018.
Where is the headquarters of SARL INTEREC ?
The headquarters of SARL INTEREC is located in PARIS (75010), in the department Paris.
Where to find the tax return of SARL INTEREC ?
The tax return of SARL INTEREC 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 SARL INTEREC operate?
SARL INTEREC 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