Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-10-01 (19 years)Status: ActiveBusiness sector: Régie publicitaire de médiasLocation: TOULOUSE (31200), Haute-Garonne
SERGENT PAPERS : revenue, balance sheet and financial ratios
SERGENT PAPERS is a French company
founded 19 years ago,
specialized in the sector Régie publicitaire de médias.
Based in TOULOUSE (31200),
this company of category PME
shows in 2018 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERGENT PAPERS (SIREN 492713169)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 329 399 €
1 289 156 €
1 327 772 €
Net income
85 977 €
-233 623 €
-188 552 €
24 808 €
-33 311 €
9 168 €
EBITDA
N/C
N/C
N/C
44 911 €
-15 353 €
31 777 €
Net margin
N/C
N/C
N/C
1.9%
-2.6%
0.7%
Revenue and income statement
In 2021, SERGENT PAPERS generates positive net income of 86 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 9 k€ -> 86 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 977 €
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 -49%. 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 -175%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-48.875%
Financial autonomy (2021)
?
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
-175.144%
Asset age ratio (2021)
?
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
Debt ratio
145.109
633.75
75.525
-110.361
-39.504
-48.875
Financial autonomy
13.253
2.511
11.723
-48.979
-185.635
-175.144
Repayment capacity
2.027
-2.36
0.583
None
None
None
Cash flow / Revenue
2.167%
-1.429%
3.073%
None%
None%
None%
Sector positioning
Debt ratio
-48.882021
2019
2020
2021
Q1: 0.0
Med: 10.3
Q3: 87.72
Excellent
In 2021, the debt ratio of SERGENT PAPERS (-48.88) 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
-175.14%2021
2019
2020
2021
Q1: 4.44%
Med: 24.85%
Q3: 50.18%
Watch
In 2021, the financial autonomy of SERGENT PAPERS (-175.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 32.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
32.355
Liquidity indicators evolution SERGENT PAPERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
69.495
58.367
66.723
44.053
12.141
32.355
Interest coverage
9.063
-27.48
8.668
None
None
None
Sector positioning
Liquidity ratio
32.352021
2019
2020
2021
Q1: 115.97
Med: 177.91
Q3: 317.09
Watch
In 2021, the liquidity ratio of SERGENT PAPERS (32.35) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
0 j
Inventory turnover (2021)
?
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 SERGENT PAPERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
26 383 €
7 271 €
10 010 €
0 €
0 €
0 €
Inventory turnover (days)
1
1
1
0
0
0
Customer payment term (days)
17
12
16
0
0
0
Supplier payment term (days)
48
56
47
0
0
0
Positioning of SERGENT PAPERS in its sector
Comparison with sector Régie publicitaire de médias
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 92 460€ to 328 383€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
92k€179k€328k€
179 296 €Range: 92 460€ - 328 383€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 28 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 (Régie publicitaire de médias)
Compare SERGENT PAPERS with other companies in the same sector:
Yes, SERGENT PAPERS generated a net profit of 86 k€ in 2021.
Where is the headquarters of SERGENT PAPERS ?
The headquarters of SERGENT PAPERS is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of SERGENT PAPERS ?
The tax return of SERGENT PAPERS 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 SERGENT PAPERS operate?
SERGENT PAPERS operates in the sector Régie publicitaire de médias (NAF code 73.12Z). 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