SP PARTICIPATION : revenue, balance sheet and financial ratios
SP PARTICIPATION is a French company
founded 26 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in TALENCE (33400),
this company of category PME
shows in 2024 a revenue of 15 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SP PARTICIPATION (SIREN 423167279)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
15 134 €
162 019 €
3 724 132 €
6 659 228 €
3 677 207 €
4 235 619 €
4 390 119 €
7 429 374 €
Net income
-22 030 €
-1 391 909 €
701 098 €
1 024 526 €
1 047 642 €
984 303 €
1 051 714 €
194 645 €
EBITDA
-8 088 €
-171 516 €
-31 985 €
247 876 €
12 296 €
103 241 €
67 480 €
209 467 €
Net margin
-145.6%
-859.1%
18.8%
15.4%
28.5%
23.2%
24.0%
2.6%
Revenue and income statement
In 2024, SP PARTICIPATION achieves revenue of 15 k€. Revenue is declining over the period 2016-2024 (CAGR: -53.9%). Significant drop of -91% vs 2023. After deducting consumption (0 €), gross margin stands at 15 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 -8 k€, representing -53.4% of revenue. Positive scissor effect: EBITDA margin improves by +52.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -22 k€ (-145.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
15 134 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 134 €
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
-8 088 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 068 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-22 030 €
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
-53.4%
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 15%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
14.885%
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
78.772%
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
-10927.071%
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
-0.061
Solvency indicators evolution SP PARTICIPATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
277.576
215.4
192.788
116.462
75.874
54.116
7.292
14.885
Financial autonomy
17.225
28.32
30.374
40.816
44.763
56.967
58.176
78.772
Repayment capacity
16.184
4.283
6.332
4.621
3.709
3.205
-0.291
-0.061
Cash flow / Revenue
2.619%
25.05%
22.793%
28.91%
16.106%
20.057%
-105.254%
-10927.071%
Sector positioning
Debt ratio
14.882024
2021
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average-8 pts over 3 years
In 2024, the debt ratio of SP PARTICIPATION (14.88) 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
78.77%2024
2021
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Good+15 pts over 3 years
In 2024, the financial autonomy of SP PARTICIPATION (78.8%) 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
-0.06 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.9 years
Excellent-49 pts over 3 years
In 2024, the repayment capacity of SP PARTICIPATION (-0.06) 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 1052.40. 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
1052.396
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
-4212.475
Liquidity indicators evolution SP PARTICIPATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
264.571
930.322
854.842
815.233
455.018
807.774
265.76
1052.396
Interest coverage
0.0
0.0
15.585
0.0
0.0
-52.525
-54.665
-4212.475
Sector positioning
Liquidity ratio
1052.42024
2021
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Good-7 pts over 3 years
In 2024, the liquidity ratio of SP PARTICIPATION (1052.40) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-4212.48x2024
2021
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Watch
In 2024, the interest coverage of SP PARTICIPATION (-4212.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 2732 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 903 days. The gap of 1829 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2363 days of revenue, i.e. 99 k€ to permanently finance. Notable WCR improvement over the period (-98%), freeing up cash.
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
99 345 €
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
2732 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
903 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
2363 j
WCR and payment terms evolution SP PARTICIPATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
5 110 369 €
5 018 345 €
5 922 327 €
6 429 302 €
7 543 906 €
3 772 322 €
89 776 €
99 345 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
88
54
109
184
188
125
3925
2732
Supplier payment term (days)
72
43
69
75
86
8
111
903
Positioning of SP PARTICIPATION in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of SP PARTICIPATION is estimated at
5 817 €
(range 2 435€ - 13 140€).
The price/revenue ratio is 0.38x
(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
173 transactions
2k€5k€13k€
5 817 €Range: 2 435€ - 13 140€
NAF 5 all-time
Valuation method used
Revenue Multiple
15 134 €
×
0.38x
=5 817 €
Range: 2 436€ - 13 140€
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 173 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 (Services administratifs combinés de bureau)
Compare SP PARTICIPATION with other companies in the same sector:
The headquarters of SP PARTICIPATION is located in TALENCE (33400), in the department Gironde.
Where to find the tax return of SP PARTICIPATION ?
The tax return of SP PARTICIPATION 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 SP PARTICIPATION operate?
SP PARTICIPATION operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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