Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-08-15 (15 years)Status: ActiveBusiness sector: Gestion d'installations informatiquesLocation: PARIS (75008), Paris
STARBREEZE PARIS : revenue, balance sheet and financial ratios
STARBREEZE PARIS is a French company
founded 15 years ago,
specialized in the sector Gestion d'installations informatiques.
Based in PARIS (75008),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STARBREEZE PARIS (SIREN 523964823)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
2 183 825 €
1 697 504 €
1 409 078 €
1 094 702 €
4 390 115 €
4 449 886 €
N/C
Net income
150 590 €
89 139 €
-234 023 €
22 604 €
-1 116 039 €
-734 868 €
-1 470 980 €
EBITDA
-149 017 €
-141 568 €
2 580 €
-38 875 €
-653 003 €
-747 028 €
N/C
Net margin
6.9%
5.3%
-16.6%
2.1%
-25.4%
-16.5%
N/C
Revenue and income statement
In 2023, STARBREEZE PARIS achieves revenue of 2.2 M€. Revenue is declining over the period 2017-2023 (CAGR: -11.2%). Vs 2022, growth of +29% (1.7 M€ -> 2.2 M€). After deducting consumption (0 €), gross margin stands at 2.2 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 -149 k€, representing -6.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 151 k€, i.e. 6.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 183 825 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 183 825 €
EBITDA (2023)
?
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
-149 017 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-175 190 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
150 590 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.8%
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 672%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
671.732%
Financial autonomy (2023)
?
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
8.226%
Cash flow / Revenue (2023)
?
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
-30.198%
Repayment capacity (2023)
?
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
-4.195
Solvency indicators evolution STARBREEZE PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Debt ratio
108.364
163.687
318.674
511.764
1071.825
871.605
671.732
Financial autonomy
39.683
33.894
19.855
13.96
6.884
7.371
8.226
Repayment capacity
None
-5.714
-6.205
130.708
-24.651
-17.556
-4.195
Cash flow / Revenue
None%
-13.351%
-12.577%
2.462%
-9.552%
-10.629%
-30.198%
Sector positioning
Debt ratio
671.732023
2021
2022
2023
Q1: 0.0
Med: 8.77
Q3: 61.01
Watch
In 2023, the debt ratio of STARBREEZE PARIS (671.73) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
8.23%2023
2021
2022
2023
Q1: 9.68%
Med: 33.28%
Q3: 54.7%
Average
In 2023, the financial autonomy of STARBREEZE PARIS (8.2%) 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
-4.2 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.99 years
Excellent
In 2023, the repayment capacity of STARBREEZE PARIS (-4.20) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement.
Liquidity ratio (2023)
?
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
0.0
Interest coverage (2023)
?
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
-106.139
Liquidity indicators evolution STARBREEZE PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
569.033
1030.98
694.895
796.959
590.37
407.823
0.0
Interest coverage
None
0.096
-8.726
-128.175
1349.922
-60.696
-106.139
Sector positioning
Liquidity ratio
0.02023
2021
2022
2023
Q1: 121.46
Med: 173.69
Q3: 301.21
Watch-73 pts over 3 years
In 2023, the liquidity ratio of STARBREEZE PARIS (0.00) 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
-106.14x2023
2021
2022
2023
Q1: 0.0x
Med: 0.02x
Q3: 2.36x
Watch-73 pts over 3 years
In 2023, the interest coverage of STARBREEZE PARIS (-106.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1584 days. Excellent situation: suppliers finance 1584 days of the operating cycle (retail model). WCR is negative (-113 days): operations structurally generate cash.
Operating WCR (2023)
?
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
-685 241 €
Customer credit (2023)
?
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 (2023)
?
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
1584 j
Inventory turnover (2023)
?
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 (2023)
?
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
-113 j
WCR and payment terms evolution STARBREEZE PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
0 €
4 628 727 €
4 264 470 €
4 244 236 €
3 944 601 €
3 708 350 €
-685 241 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
123
149
710
558
477
0
Supplier payment term (days)
0
24
59
801
883
1199
1584
Positioning of STARBREEZE PARIS in its sector
Comparison with sector Gestion d'installations informatiques
Valuation estimate
Based on 59 transactions of similar company sales
in 2023,
the value of STARBREEZE PARIS is estimated at
259 584 €
(range 118 013€ - 505 647€).
The price/revenue ratio is 0.16x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
59 tx
118k€259k€505k€
259 584 €Range: 118 013€ - 505 647€
NAF 4 année 2023
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 183 825 €×0.16x
Estimation350 534 €
173 800€ - 626 653€
Net Income Multiple20%
150 590 €×0.8x
Estimation123 160 €
34 332€ - 324 140€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 59 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 (Gestion d'installations informatiques)
Compare STARBREEZE PARIS with other companies in the same sector:
The revenue of STARBREEZE PARIS in 2023 is 2.2 M€.
Is STARBREEZE PARIS profitable?
Yes, STARBREEZE PARIS generated a net profit of 151 k€ in 2023.
Where is the headquarters of STARBREEZE PARIS ?
The headquarters of STARBREEZE PARIS is located in PARIS (75008), in the department Paris.
Where to find the tax return of STARBREEZE PARIS ?
The tax return of STARBREEZE PARIS 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 STARBREEZE PARIS operate?
STARBREEZE PARIS operates in the sector Gestion d'installations informatiques (NAF code 62.03Z). 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