Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-22 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75009), Paris
STARQUEST ISF 2015-1 : revenue, balance sheet and financial ratios
STARQUEST ISF 2015-1 is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 7 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STARQUEST ISF 2015-1 (SIREN 802681791)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 999 €
8 899 €
19 363 €
23 244 €
23 244 €
23 244 €
25 344 €
24 805 €
24 805 €
Net income
-115 300 €
-49 526 €
-65 176 €
-166 784 €
-174 485 €
-118 745 €
60 309 €
-284 664 €
1 642 €
EBITDA
803 €
7 845 €
-50 939 €
-58 414 €
-50 170 €
-14 293 €
9 986 €
-12 387 €
1 643 €
Net margin
-1647.4%
-556.5%
-336.6%
-717.5%
-750.7%
-510.9%
238.0%
-1147.6%
6.6%
Revenue and income statement
In 2024, STARQUEST ISF 2015-1 achieves revenue of 7 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.6%). Significant drop of -21% vs 2023. After deducting consumption (0 €), gross margin stands at 7 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 803 €, representing 11.5% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -90%, reducing margin by 76.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -115 k€ (-1647.4% 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
6 999 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 999 €
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
803 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 603 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-115 300 €
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
11.5%
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 9%. 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 49%. 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 38.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 11.5% 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
8.657%
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
48.713%
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
11.473%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
4.071
5.238
5.898
6.522
8.657
Financial autonomy
96.353
94.248
94.108
89.913
77.936
65.757
57.177
55.325
48.713
Repayment capacity
0.0
0.0
0.0
0.0
-0.608
-0.473
-0.599
3.888
37.983
Cash flow / Revenue
6.62%
-49.942%
39.402%
-61.814%
-215.841%
-277.125%
-263.074%
88.156%
11.473%
Sector positioning
Debt ratio
8.662024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good+14 pts over 3 years
In 2024, the debt ratio of STARQUEST ISF 2015-1 (8.66) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
48.71%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of STARQUEST ISF 2015-1 (48.7%) 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
37.98 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+50 pts over 3 years
In 2024, the repayment capacity of STARQUEST ISF 2015-1 (37.98) 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 27.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 14458.7x. Operating income very largely covers interest expenses: high safety margin.
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
27.291
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
155.214
84.923
86.427
76.619
55.763
44.658
35.552
28.457
27.291
Interest coverage
0.0
-2198.079
0.0
-730.267
-302.432
-164.633
-24.023
427.661
14458.655
Sector positioning
Liquidity ratio
27.292024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Watch
In 2024, the liquidity ratio of STARQUEST ISF 2015-1 (27.29) 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
14458.66x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+36 pts over 3 years
In 2024, the interest coverage of STARQUEST ISF 2015-1 (14458.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 1779 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18235 days. Excellent situation: suppliers finance 16456 days of the operating cycle (retail model). Overall, WCR represents 3178 days of revenue, i.e. 62 k€ to permanently finance. Over 2016-2024, WCR increased by +86%, 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
61 778 €
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
1779 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
18235 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
3178 j
WCR and payment terms evolution STARQUEST ISF 2015-1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
33 296 €
30 675 €
37 977 €
63 109 €
76 673 €
97 606 €
86 998 €
56 854 €
61 778 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
462
418
613
982
1110
1315
1330
1998
1779
Supplier payment term (days)
555
436
1072
728
682
941
1431
94276
18235
Positioning of STARQUEST ISF 2015-1 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 STARQUEST ISF 2015-1 is estimated at
3 972 €
(range 1 372€ - 6 019€).
With an EBITDA of 803€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
1k€3k€6k€
3 972 €Range: 1 372€ - 6 019€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
803 €×4.8x
Estimation3 883 €
657€ - 6 692€
Revenue Multiple30%
6 999 €×0.59x
Estimation4 121 €
2 564€ - 4 899€
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 STARQUEST ISF 2015-1 with other companies in the same sector:
Frequently asked questions about STARQUEST ISF 2015-1
What is the revenue of STARQUEST ISF 2015-1 ?
The revenue of STARQUEST ISF 2015-1 in 2024 is 7 k€.
Is STARQUEST ISF 2015-1 profitable?
STARQUEST ISF 2015-1 recorded a net loss in 2024.
Where is the headquarters of STARQUEST ISF 2015-1 ?
The headquarters of STARQUEST ISF 2015-1 is located in PARIS (75009), in the department Paris.
Where to find the tax return of STARQUEST ISF 2015-1 ?
The tax return of STARQUEST ISF 2015-1 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 STARQUEST ISF 2015-1 operate?
STARQUEST ISF 2015-1 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