Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-06-02 (15 years)Status: ActiveBusiness sector: Traduction et interprétationLocation: PARIS (75009), Paris
SHERPA FORMATION : revenue, balance sheet and financial ratios
SHERPA FORMATION is a French company
founded 15 years ago,
specialized in the sector Traduction et interprétation.
Based in PARIS (75009),
this company of category PME
shows in 2022 a revenue of 151 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHERPA FORMATION (SIREN 522915651)
Indicator
2024
2022
2021
2016
Revenue
N/C
150 684 €
87 241 €
216 487 €
Net income
13 006 €
-22 866 €
-4 152 €
-10 329 €
EBITDA
N/C
-12 019 €
-2 472 €
-8 232 €
Net margin
N/C
-15.2%
-4.8%
-4.8%
Revenue and income statement
In 2024, SHERPA FORMATION generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 006 €
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 -116%. 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 -73%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-116.072%
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
-73.187%
Solvency indicators evolution SHERPA FORMATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2021
2022
2024
Debt ratio
-45.955
-470.952
-128.795
-116.072
Financial autonomy
-76.114
-4.969
-35.406
-73.187
Repayment capacity
-0.509
-15.643
-3.031
None
Cash flow / Revenue
-4.771%
-1.457%
-7.702%
None%
Sector positioning
Debt ratio
-116.072024
2021
2022
2024
Q1: 0.0
Med: 4.71
Q3: 39.35
Excellent
In 2024, the debt ratio of SHERPA FORMATION (-116.07) 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
-73.19%2024
2021
2022
2024
Q1: 0.83%
Med: 34.11%
Q3: 55.97%
Watch
In 2024, the financial autonomy of SHERPA FORMATION (-73.2%) 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.
Repayment capacity
-3.03 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Excellent
In 2022, the repayment capacity of SHERPA FORMATION (-3.03) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 88.02. 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
88.017
Liquidity indicators evolution SHERPA FORMATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2021
2022
2024
Liquidity ratio
59.038
58.103
61.297
88.017
Interest coverage
-0.948
-3.034
-1.389
None
Sector positioning
Liquidity ratio
88.022024
2021
2022
2024
Q1: 158.64
Med: 225.72
Q3: 397.2
Watch
In 2024, the liquidity ratio of SHERPA FORMATION (88.02) 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.
Interest coverage
-1.39x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.61x
Average
In 2022, the interest coverage of SHERPA FORMATION (-1.4x) 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: 427 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 667 days. Excellent situation: suppliers finance 240 days of the operating cycle (retail model).
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
427 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
667 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 FORMATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2021
2022
2024
Operating WCR
21 688 €
-6 696 €
-15 306 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
57
124
64
427
Supplier payment term (days)
87
118
38
667
Positioning of SHERPA FORMATION in its sector
Comparison with sector Traduction et interprétation
Valuation estimate
Based on 178 transactions of similar company sales
(all years),
the value of SHERPA FORMATION is estimated at
64 502 €
(range 22 210€ - 114 683€).
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
178 transactions
22k€64k€114k€
64 502 €Range: 22 210€ - 114 683€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
13 006 €
×
5.0x
=64 502 €
Range: 22 211€ - 114 684€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 178 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 (Traduction et interprétation)
Compare SHERPA FORMATION with other companies in the same sector:
The revenue of SHERPA FORMATION in 2022 is 151 k€.
Is SHERPA FORMATION profitable?
Yes, SHERPA FORMATION generated a net profit of 13 k€ in 2024.
Where is the headquarters of SHERPA FORMATION ?
The headquarters of SHERPA FORMATION is located in PARIS (75009), in the department Paris.
Where to find the tax return of SHERPA FORMATION ?
The tax return of SHERPA FORMATION 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 FORMATION operate?
SHERPA FORMATION operates in the sector Traduction et interprétation (NAF code 74.30Z). 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