Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-02-23 (38 years)Status: ActiveBusiness sector: Autre mise à disposition de ressources humainesLocation: PARIS (75015), Paris
SARL MARQUE ET CIE : revenue, balance sheet and financial ratios
SARL MARQUE ET CIE is a French company
founded 38 years ago,
specialized in the sector Autre mise à disposition de ressources humaines.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 191 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MARQUE ET CIE (SIREN 344330808)
Indicator
2024
2023
2022
2021
2020
2019
2016
Revenue
191 075 €
190 660 €
190 504 €
217 296 €
144 614 €
170 067 €
170 484 €
Net income
144 547 €
125 942 €
111 154 €
96 218 €
86 808 €
76 591 €
131 270 €
EBITDA
148 800 €
138 930 €
123 224 €
185 843 €
100 593 €
90 725 €
131 714 €
Net margin
75.6%
66.1%
58.3%
44.3%
60.0%
45.0%
77.0%
Revenue and income statement
In 2024, SARL MARQUE ET CIE achieves revenue of 191 k€. Revenue is growing positively over 7 years (CAGR: +1.4%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 191 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 149 k€, representing 77.9% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 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 145 k€, i.e. 75.6% 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
191 075 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
191 075 €
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
148 800 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
144 442 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
144 547 €
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
77.9%
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 41%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 77.9% 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 (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
56.083%
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
40.768%
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
77.93%
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
0.545
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2023
2024
Debt ratio
36.812
144.921
106.493
89.316
68.173
93.552
56.083
Financial autonomy
58.51
37.037
39.464
30.808
36.639
34.95
40.768
Repayment capacity
0.367
1.233
0.922
0.457
0.617
0.856
0.545
Cash flow / Revenue
77.303%
53.05%
69.452%
86.705%
64.61%
72.313%
77.93%
Sector positioning
Debt ratio
56.082024
2022
2023
2024
Q1: 0.0
Med: 2.38
Q3: 53.3
Average
In 2024, the debt ratio of SARL MARQUE ET CIE (56.08) 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
40.77%2024
2022
2023
2024
Q1: 3.94%
Med: 31.14%
Q3: 59.88%
Good
In 2024, the financial autonomy of SARL MARQUE ET CIE (40.8%) 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
0.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average+9 pts over 3 years
In 2024, the repayment capacity of SARL MARQUE ET CIE (0.55) 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 703.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
703.799
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
0.0
Liquidity indicators evolution SARL MARQUE ET CIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
2022
2023
2024
Liquidity ratio
0.0
718.13
417.697
545.755
758.882
944.016
703.799
Interest coverage
0.0
0.619
0.353
43.256
0.153
0.03
0.0
Sector positioning
Liquidity ratio
703.82024
2022
2023
2024
Q1: 114.01
Med: 176.4
Q3: 364.25
Excellent
In 2024, the liquidity ratio of SARL MARQUE ET CIE (703.80) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.85x
Average-30 pts over 3 years
In 2024, the interest coverage of SARL MARQUE ET CIE (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 531 days. Excellent situation: suppliers finance 531 days of the operating cycle (retail model). Overall, WCR represents 45 days of revenue, i.e. 24 k€ to permanently finance. Over 2016-2024, WCR increased by +153%, 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
23 651 €
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
0 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
531 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
45 j
WCR and payment terms evolution SARL MARQUE ET CIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
2022
2023
2024
Operating WCR
-44 798 €
15 241 €
-4 234 €
-27 657 €
80 724 €
9 074 €
23 651 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
6
0
0
0
0
Supplier payment term (days)
0
10
158
85
53
233
531
Positioning of SARL MARQUE ET CIE in its sector
Comparison with sector Autre mise à disposition de ressources humaines
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of SARL MARQUE ET CIE is estimated at
210 736 €
(range 102 775€ - 493 603€).
With an EBITDA of 148 800€, 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
147 transactions
102k€210k€493k€
210 736 €Range: 102 775€ - 493 603€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
148 800 €×2.0x
Estimation302 588 €
145 972€ - 650 968€
Revenue Multiple30%
191 075 €×0.08x
Estimation15 300 €
11 538€ - 26 280€
Net Income Multiple20%
144 547 €×1.9x
Estimation274 263 €
131 643€ - 801 177€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Autre mise à disposition de ressources humaines)
Compare SARL MARQUE ET CIE with other companies in the same sector:
Frequently asked questions about SARL MARQUE ET CIE
What is the revenue of SARL MARQUE ET CIE ?
The revenue of SARL MARQUE ET CIE in 2024 is 191 k€.
Is SARL MARQUE ET CIE profitable?
Yes, SARL MARQUE ET CIE generated a net profit of 145 k€ in 2024.
Where is the headquarters of SARL MARQUE ET CIE ?
The headquarters of SARL MARQUE ET CIE is located in PARIS (75015), in the department Paris.
Where to find the tax return of SARL MARQUE ET CIE ?
The tax return of SARL MARQUE ET CIE 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 MARQUE ET CIE operate?
SARL MARQUE ET CIE operates in the sector Autre mise à disposition de ressources humaines (NAF code 78.30Z). 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