Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-07-09 (12 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
SHERPA DEVELOPPEMENT : revenue, balance sheet and financial ratios
SHERPA DEVELOPPEMENT is a French company
founded 12 years ago,
specialized in the sector Formation continue d'adultes.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category PME
shows in 2023 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHERPA DEVELOPPEMENT (SIREN 794602219)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
4 626 098 €
3 369 864 €
N/C
N/C
1 502 636 €
N/C
1 664 962 €
N/C
Net income
925 612 €
859 333 €
565 266 €
583 912 €
878 828 €
222 987 €
134 561 €
268 184 €
201 462 €
EBITDA
N/C
1 227 279 €
814 453 €
N/C
N/C
311 197 €
N/C
397 453 €
N/C
Net margin
N/C
18.6%
16.8%
N/C
N/C
14.8%
N/C
16.1%
N/C
Revenue and income statement
In 2024, SHERPA DEVELOPPEMENT generates positive net income of 926 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 201 k€ -> 926 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
925 612 €
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 6%. 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 58%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
6.223%
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
58.015%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
26.297
12.645
188.004
70.285
40.566
52.902
18.176
17.442
6.223
Financial autonomy
30.67
59.29
22.128
35.712
46.958
46.671
45.98
52.949
58.015
Repayment capacity
None
0.128
None
0.714
None
None
0.208
0.191
0.067
Cash flow / Revenue
None%
16.112%
None%
14.84%
None%
None%
16.818%
18.608%
None%
Sector positioning
Debt ratio
6.222024
2022
2023
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Average
In 2024, the debt ratio of SHERPA DEVELOPPEMENT (6.22) 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
58.02%2024
2022
2023
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Good+9 pts over 3 years
In 2024, the financial autonomy of SHERPA DEVELOPPEMENT (58.0%) 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
0.07 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.51 years
Average
In 2024, the repayment capacity of SHERPA DEVELOPPEMENT (0.07) 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.
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 (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
0 €
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
0 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 and payment terms evolution SHERPA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
241 886 €
0 €
-59 955 €
0 €
0 €
-297 424 €
-142 299 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
42
0
0
0
0
0
0
0
Supplier payment term (days)
0
35
0
48
0
0
41
47
0
Positioning of SHERPA DEVELOPPEMENT 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 SHERPA DEVELOPPEMENT is estimated at
2 718 483 €
(range 1 014 208€ - 14 701 588€).
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
1014k€2718k€14701k€
2 718 483 €Range: 1 014 208€ - 14 701 588€
NAF 5 all-time
Valuation method used
Net Income Multiple
925 612 €
×
2.9x
=2 718 483 €
Range: 1 014 209€ - 14 701 588€
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 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 SHERPA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about SHERPA DEVELOPPEMENT
What is the revenue of SHERPA DEVELOPPEMENT ?
The revenue of SHERPA DEVELOPPEMENT in 2023 is 4.6 M€.
Is SHERPA DEVELOPPEMENT profitable?
Yes, SHERPA DEVELOPPEMENT generated a net profit of 926 k€ in 2024.
Where is the headquarters of SHERPA DEVELOPPEMENT ?
The headquarters of SHERPA DEVELOPPEMENT is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of SHERPA DEVELOPPEMENT ?
The tax return of SHERPA DEVELOPPEMENT 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 SHERPA DEVELOPPEMENT operate?
SHERPA DEVELOPPEMENT 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