Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2000-04-17 (26 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
SS2A COURTAGE : revenue, balance sheet and financial ratios
SS2A COURTAGE is a French company
founded 26 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category GE
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SS2A COURTAGE (SIREN 431246966)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 240 574 €
3 258 846 €
2 861 133 €
2 545 285 €
2 216 865 €
2 492 591 €
3 142 778 €
2 925 419 €
2 658 631 €
Net income
672 921 €
780 401 €
340 167 €
322 712 €
142 582 €
434 464 €
429 944 €
480 308 €
652 240 €
EBITDA
727 039 €
962 923 €
469 660 €
772 735 €
286 781 €
195 056 €
654 560 €
761 388 €
1 051 346 €
Net margin
20.8%
23.9%
11.9%
12.7%
6.4%
17.4%
13.7%
16.4%
24.5%
Revenue and income statement
In 2024, SS2A COURTAGE achieves revenue of 3.2 M€. Revenue is growing positively over 9 years (CAGR: +2.5%). Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 3.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 727 k€, representing 22.4% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -24%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 673 k€, i.e. 20.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 240 574 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 240 574 €
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
727 039 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
751 909 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
672 921 €
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
22.4%
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 27%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
26.626%
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
17.012%
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
22.091%
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
0.381
Solvency indicators evolution SS2A COURTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
38.592
31.542
56.111
87.073
7.004
20.178
18.307
33.921
26.626
Financial autonomy
23.435
18.599
16.495
18.836
21.328
15.499
14.918
20.843
17.012
Repayment capacity
0.444
0.374
0.872
1.222
0.233
0.353
0.304
0.47
0.381
Cash flow / Revenue
26.817%
20.228%
14.15%
19.023%
10.947%
13.021%
13.044%
24.386%
22.091%
Sector positioning
Debt ratio
26.632024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.41
Average+9 pts over 3 years
In 2024, the debt ratio of SS2A COURTAGE (26.63) 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
17.01%2024
2022
2023
2024
Q1: 12.95%
Med: 47.58%
Q3: 76.23%
Average
In 2024, the financial autonomy of SS2A COURTAGE (17.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.38 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.71 years
Average
In 2024, the repayment capacity of SS2A COURTAGE (0.38) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 126.22. 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
126.222
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 SS2A COURTAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.581
127.458
131.359
151.321
128.914
120.974
120.772
138.285
126.222
Interest coverage
0.454
0.56
0.611
2.292
1.677
0.251
0.339
0.0
0.0
Sector positioning
Liquidity ratio
126.222024
2022
2023
2024
Q1: 123.9
Med: 243.5
Q3: 572.15
Average
In 2024, the liquidity ratio of SS2A COURTAGE (126.22) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.21x
Average-29 pts over 3 years
In 2024, the interest coverage of SS2A COURTAGE (0.0x) 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: 168 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 614 days. Excellent situation: suppliers finance 446 days of the operating cycle (retail model). Overall, WCR represents 544 days of revenue, i.e. 4.9 M€ to permanently finance. Over 2016-2024, WCR increased by +94%, requiring additional financing.
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
4 895 373 €
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
168 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
614 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
544 j
WCR and payment terms evolution SS2A COURTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 520 568 €
3 182 183 €
3 356 078 €
2 932 533 €
3 054 884 €
3 033 343 €
3 174 398 €
4 585 555 €
4 895 373 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
126
142
125
132
150
140
147
143
168
Supplier payment term (days)
536
448
408
339
527
552
458
543
614
Positioning of SS2A COURTAGE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of SS2A COURTAGE is estimated at
1 666 059 €
(range 508 143€ - 5 259 459€).
With an EBITDA of 727 039€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(in line with sector norms).
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
193 transactions
508k€1666k€5259k€
1 666 059 €Range: 508 143€ - 5 259 459€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
727 039 €×1.2x
Estimation880 192 €
227 345€ - 4 492 757€
Revenue Multiple30%
3 240 574 €×0.98x
Estimation3 183 631 €
887 809€ - 5 921 002€
Net Income Multiple20%
672 921 €×2.0x
Estimation1 354 368 €
640 642€ - 6 183 903€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Activités des agents et courtiers d'assurances)
Compare SS2A COURTAGE with other companies in the same sector:
Yes, SS2A COURTAGE generated a net profit of 673 k€ in 2024.
Where is the headquarters of SS2A COURTAGE ?
The headquarters of SS2A COURTAGE is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of SS2A COURTAGE ?
The tax return of SS2A COURTAGE 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 SS2A COURTAGE operate?
SS2A COURTAGE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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