SECTEUR PUBLIC FORMATIONS : revenue, balance sheet and financial ratios
SECTEUR PUBLIC FORMATIONS is a French company
founded 14 years ago,
specialized in the sector Formation continue d'adultes.
Based in GENTILLY (94250),
this company of category ETI
shows in 2024 a revenue of 468 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECTEUR PUBLIC FORMATIONS (SIREN 538834367)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
468 170 €
446 055 €
598 556 €
566 748 €
569 016 €
571 762 €
546 623 €
57 277 €
Net income
202 682 €
143 245 €
215 065 €
178 622 €
199 309 €
194 927 €
196 397 €
22 412 €
EBITDA
267 558 €
186 227 €
285 381 €
241 836 €
276 553 €
269 659 €
272 382 €
32 232 €
Net margin
43.3%
32.1%
35.9%
31.5%
35.0%
34.1%
35.9%
39.1%
Revenue and income statement
En 2024, SECTEUR PUBLIC FORMATIONS alcanza unos ingresos de 468 k€. En el período 2017-2024, la empresa muestra un fuerte crecimiento con una TCAC de +35.0%. Vs 2023: +5%. Tras deducir el consumo (0 €), el margen bruto se sitúa en 468 k€, es decir, una tasa del 100%. El EBITDA alcanza 268 k€, representando el 57.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +15.4 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 203 k€, es decir, el 43.3% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
468 170 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
468 170 €
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
267 558 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
267 557 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
202 682 €
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
57.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 80%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 43.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
0.0%
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
80.009%
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
43.292%
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
0.0
Solvency indicators evolution SECTEUR PUBLIC FORMATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.002
0.0
Financial autonomy
35.547
60.141
75.019
71.665
73.039
80.176
82.794
80.009
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
39.127%
35.938%
34.093%
35.027%
31.517%
35.931%
32.114%
43.292%
Sector positioning
Ratio de endeudamiento
0.02024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Excelente
En 2024, el ratio de endeudamiento de SECTEUR PUBLIC FORMATIONS (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
80.01%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Excelente
En 2024, el autonomía financiera de SECTEUR PUBLIC FORMATIONS (80.0%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.51 ans
Excelente
En 2024, el capacidad de reembolso de SECTEUR PUBLIC FORMATIONS (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 500.25. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
500.248
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 SECTEUR PUBLIC FORMATIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
155.152
276.82
400.311
352.92
370.914
504.449
581.233
500.248
Interest coverage
0.0
-0.017
0.0
0.014
0.0
0.0
0.0
0.0
Sector positioning
Ratio de liquidez
500.252024
2022
2023
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Excelente
En 2024, el ratio de liquidez de SECTEUR PUBLIC FORMATIONS (500.25) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.65x
Average
En 2024, el cobertura de intereses de SECTEUR PUBLIC FORMATIONS (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 173 días. Plazo proveedores: 94 días. El desfase de 79 días pesa sobre la tesorería. El FM representa 250 días de ingresos. En 2017-2024, el FM aumentó en +2415%.
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
325 743 €
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
173 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
94 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
250 j
WCR and payment terms evolution SECTEUR PUBLIC FORMATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 952 €
57 319 €
145 565 €
199 924 €
308 861 €
340 782 €
248 649 €
325 743 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
255
89
83
166
54
103
94
173
Supplier payment term (days)
196
69
90
90
92
97
89
94
Positioning of SECTEUR PUBLIC FORMATIONS in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of SECTEUR PUBLIC FORMATIONS is estimated at
459 311 €
(range 166 272€ - 1 496 392€).
With an EBITDA of 267 558€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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
134 transactions
166k€459k€1496k€
459 311 €Range: 166 272€ - 1 496 392€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
267 558 €×2.2x
Estimation580 111 €
210 213€ - 1 508 786€
Revenue Multiple30%
468 170 €×0.36x
Estimation167 342 €
55 832€ - 327 185€
Net Income Multiple20%
202 682 €×2.9x
Estimation595 268 €
222 082€ - 3 219 219€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Formation continue d'adultes)
Compare SECTEUR PUBLIC FORMATIONS with other companies in the same sector:
Frequently asked questions about SECTEUR PUBLIC FORMATIONS
What is the revenue of SECTEUR PUBLIC FORMATIONS ?
The revenue of SECTEUR PUBLIC FORMATIONS in 2024 is 468 k€.
Is SECTEUR PUBLIC FORMATIONS profitable?
Yes, SECTEUR PUBLIC FORMATIONS generated a net profit of 203 k€ in 2024.
Where is the headquarters of SECTEUR PUBLIC FORMATIONS ?
The headquarters of SECTEUR PUBLIC FORMATIONS is located in GENTILLY (94250), in the department Val-de-Marne.
Where to find the tax return of SECTEUR PUBLIC FORMATIONS ?
The tax return of SECTEUR PUBLIC FORMATIONS 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 SECTEUR PUBLIC FORMATIONS operate?
SECTEUR PUBLIC FORMATIONS operates in the sector Formation continue d'adultes (NAF code 85.59A). 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