Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-04-11 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SURESNES (92150), Hauts-de-Seine
STAGS PARTICIPATIONS I : revenue, balance sheet and financial ratios
STAGS PARTICIPATIONS I is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in SURESNES (92150),
this company of category PME
shows in 2017 a revenue of 14 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STAGS PARTICIPATIONS I (SIREN 531790731)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2015
2014
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
13 663 €
185 086 €
100 348 €
N/C
N/C
Net income
40 019 789 €
8 920 405 €
5 385 980 €
2 248 438 €
5 706 129 €
2 664 684 €
7 707 121 €
3 312 305 €
729 652 €
-3 570 937 €
2 603 348 €
4 287 364 €
EBITDA
-992 694 €
-1 085 546 €
-884 808 €
-322 640 €
-1 069 344 €
-1 009 238 €
-562 115 €
-459 716 €
-587 385 €
-347 578 €
-553 245 €
-287 664 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
24242.9%
394.2%
-3558.6%
N/C
N/C
Revenue and income statement
In 2024, STAGS PARTICIPATIONS I generates positive net income of 40.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2024: 4.3 M€ -> 40.0 M€.
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
-992 694 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 139 181 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 019 789 €
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 75%. 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 1.8 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
32.33%
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
74.728%
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
1.774
Solvency indicators evolution STAGS PARTICIPATIONS I
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.255
11.4
21.993
7.367
20.594
18.33
21.065
13.798
17.756
31.012
52.327
32.33
Financial autonomy
90.489
88.559
80.795
88.329
81.724
82.801
81.033
87.3
84.273
75.723
65.171
74.728
Repayment capacity
4.538
3.856
-8.838
9.251
9.561
2.994
51.033
20.754
22.239
15.563
11.092
1.774
Cash flow / Revenue
None%
None%
-3257.736%
568.448%
21348.32%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
32.332024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of STAGS PARTICIPATIONS I (32.33) 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
74.73%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of STAGS PARTICIPATIONS I (74.7%) 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
1.77 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-11 pts over 3 years
In 2024, the repayment capacity of STAGS PARTICIPATIONS I (1.77) 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 9209.48. 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
9209.479
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
-217.178
Liquidity indicators evolution STAGS PARTICIPATIONS I
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2330.19
86142.945
71257.516
1866.637
50910.519
18798.577
15279.976
216594.618
62796.467
37959.253
21410.22
9209.479
Interest coverage
-121.909
-85.746
-60.388
-45.454
-89.432
-192.455
-72.893
-133.271
-476.836
-185.467
-193.309
-217.178
Sector positioning
Liquidity ratio
9209.482024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of STAGS PARTICIPATIONS I (9209.48) 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
-217.18x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of STAGS PARTICIPATIONS I (-217.2x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 174 days. Excellent situation: suppliers finance 174 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
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
174 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 STAGS PARTICIPATIONS I
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
14 611 399 €
4 814 052 €
11 933 927 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
359
555
0
0
0
0
0
0
0
0
Supplier payment term (days)
83
59
74
35
67
71
184
11
51
90
185
174
Positioning of STAGS PARTICIPATIONS I in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of STAGS PARTICIPATIONS I is estimated at
58 427 368 €
(range 37 263 987€ - 298 886 258€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
37263k€58427k€298886k€
58 427 368 €Range: 37 263 987€ - 298 886 258€
NAF 5 année 2024
Valuation method used
Net Income Multiple
40 019 789 €
×
1.5x
=58 427 369 €
Range: 37 263 987€ - 298 886 259€
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 54 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 sociétés holding)
Compare STAGS PARTICIPATIONS I with other companies in the same sector:
Frequently asked questions about STAGS PARTICIPATIONS I
What is the revenue of STAGS PARTICIPATIONS I ?
The revenue of STAGS PARTICIPATIONS I in 2017 is 14 k€.
Is STAGS PARTICIPATIONS I profitable?
Yes, STAGS PARTICIPATIONS I generated a net profit of 40.0 M€ in 2024.
Where is the headquarters of STAGS PARTICIPATIONS I ?
The headquarters of STAGS PARTICIPATIONS I is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of STAGS PARTICIPATIONS I ?
The tax return of STAGS PARTICIPATIONS I 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 STAGS PARTICIPATIONS I operate?
STAGS PARTICIPATIONS I operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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