Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-09-01 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: ALFORTVILLE (94140), Val-de-Marne
SSP AEROPORTS PARISIENS : revenue, balance sheet and financial ratios
SSP AEROPORTS PARISIENS is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in ALFORTVILLE (94140),
this company of category ETI
shows in 2024 a revenue of 545 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SSP AEROPORTS PARISIENS (SIREN 534681408)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
544 979 €
2 115 556 €
3 039 923 €
1 018 899 €
8 709 755 €
20 075 916 €
20 852 890 €
13 645 780 €
14 647 713 €
Net income
959 949 €
290 814 €
-656 328 €
-3 168 634 €
-3 340 676 €
242 235 €
-144 016 €
-1 692 494 €
-2 959 089 €
EBITDA
-6 472 022 €
-4 936 995 €
-2 695 083 €
-4 397 601 €
-2 934 280 €
179 096 €
601 932 €
-3 000 712 €
-768 072 €
Net margin
176.1%
13.7%
-21.6%
-311.0%
-38.4%
1.2%
-0.7%
-12.4%
-20.2%
Revenue and income statement
In 2024, SSP AEROPORTS PARISIENS achieves revenue of 545 k€. Revenue is declining over the period 2016-2024 (CAGR: -33.7%). Significant drop of -74% vs 2023. After deducting consumption (5.5 M€), gross margin stands at -5.0 M€, i.e. a rate of -915%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6.5 M€, representing -1187.6% of revenue. Warning negative scissor effect: despite revenue change (-74%), EBITDA varies by -31%, reducing margin by 954.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 960 k€, i.e. 176.1% 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
544 979 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-4 988 121 €
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
-6 472 022 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
134 363 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
959 949 €
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
-1187.6%
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 271%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
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
270.724%
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
20.556%
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
-1185.564%
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
-0.563
Asset age ratio (2024)
?
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
2022
2023
2024
Debt ratio
224.253
-171.072
166.503
163.83
-208.372
-114.764
4219.565
975.631
270.724
Financial autonomy
1.814
-23.809
9.728
12.316
-26.209
-93.738
1.094
6.172
20.556
Repayment capacity
-0.065
-0.442
-0.389
-0.507
-0.838
-1.3
-1.317
-0.702
-0.563
Cash flow / Revenue
-28.677%
-43.345%
-20.743%
-20.846%
-57.993%
-241.601%
-76.461%
-254.148%
-1185.564%
Sector positioning
Debt ratio
270.722024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average
In 2024, the debt ratio of SSP AEROPORTS PARISIENS (270.72) 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
20.56%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good+29 pts over 3 years
In 2024, the financial autonomy of SSP AEROPORTS PARISIENS (20.6%) 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
-0.56 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent
In 2024, the repayment capacity of SSP AEROPORTS PARISIENS (-0.56) 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 199.66. 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
199.661
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
53.51
74.581
55.159
70.851
60.555
39.556
127.195
136.803
199.661
Interest coverage
-7.454
-1.9
5.687
12.633
-1.255
-1.372
-2.317
-1.522
-1.331
Sector positioning
Liquidity ratio
199.662024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent+22 pts over 3 years
In 2024, the liquidity ratio of SSP AEROPORTS PARISIENS (199.66) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.33x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average
In 2024, the interest coverage of SSP AEROPORTS PARISIENS (-1.3x) 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: 466 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. The gap of 404 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 216 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1777 days of revenue, i.e. 2.7 M€ to permanently finance. Over 2016-2024, WCR increased by +45%, 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
2 690 621 €
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
466 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
62 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
216 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
1777 j
WCR and payment terms evolution SSP AEROPORTS PARISIENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 850 739 €
1 518 366 €
565 947 €
2 241 677 €
1 103 613 €
-755 860 €
5 027 425 €
2 130 280 €
2 690 621 €
Inventory turnover (days)
7
9
7
7
11
54
33
25
216
Customer payment term (days)
33
42
22
32
28
111
60
103
466
Supplier payment term (days)
213
87
111
115
140
154
208
71
62
Positioning of SSP AEROPORTS PARISIENS in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of SSP AEROPORTS PARISIENS is estimated at
2 856 562 €
(range 1 440 854€ - 6 320 798€).
The price/revenue ratio is 0.57x
(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
698 transactions
1440k€2856k€6320k€
2 856 562 €Range: 1 440 854€ - 6 320 798€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
544 979 €×0.57x
Estimation310 547 €
180 403€ - 457 252€
Net Income Multiple20%
959 949 €×7.0x
Estimation6 675 584 €
3 331 532€ - 15 116 117€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration de type rapide)
Compare SSP AEROPORTS PARISIENS with other companies in the same sector:
Frequently asked questions about SSP AEROPORTS PARISIENS
What is the revenue of SSP AEROPORTS PARISIENS ?
The revenue of SSP AEROPORTS PARISIENS in 2024 is 545 k€.
Is SSP AEROPORTS PARISIENS profitable?
Yes, SSP AEROPORTS PARISIENS generated a net profit of 960 k€ in 2024.
Where is the headquarters of SSP AEROPORTS PARISIENS ?
The headquarters of SSP AEROPORTS PARISIENS is located in ALFORTVILLE (94140), in the department Val-de-Marne.
Where to find the tax return of SSP AEROPORTS PARISIENS ?
The tax return of SSP AEROPORTS PARISIENS 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 SSP AEROPORTS PARISIENS operate?
SSP AEROPORTS PARISIENS operates in the sector Restauration de type rapide (NAF code 56.10C). 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