Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2000-08-01 (25 years)Status: ActiveBusiness sector: Autres enseignementsLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
STE INT GESTION EDUCATIVE : revenue, balance sheet and financial ratios
STE INT GESTION EDUCATIVE is a French company
founded 25 years ago,
specialized in the sector Autres enseignements.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category ETI
shows in 2023 a revenue of 7.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE INT GESTION EDUCATIVE (SIREN 432598290)
Indicator
2023
2022
2021
2017
2016
Revenue
7 143 823 €
12 860 440 €
5 450 663 €
4 305 794 €
5 311 319 €
Net income
747 875 €
1 281 604 €
734 706 €
75 860 €
-1 069 552 €
EBITDA
1 225 311 €
2 165 810 €
1 070 388 €
838 902 €
620 194 €
Net margin
10.5%
10.0%
13.5%
1.8%
-20.1%
Revenue and income statement
In 2023, STE INT GESTION EDUCATIVE achieves revenue of 7.1 M€. Revenue is growing positively over 5 years (CAGR: +4.3%). Significant drop of -44% vs 2022. After deducting consumption (160 k€), gross margin stands at 7.0 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 17.2% of 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 748 k€, i.e. 10.5% 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
7 143 823 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 983 416 €
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
1 225 311 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 305 868 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
747 875 €
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
17.1%
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 8%. 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 69%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.7% 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 (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
7.771%
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
68.849%
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
10.711%
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
0.363
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution STE INT GESTION EDUCATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
2023
Debt ratio
15.868
12.91
20.202
21.711
7.771
Financial autonomy
17.021
21.343
68.529
62.69
68.849
Repayment capacity
0.29
0.152
10.403
0.723
0.363
Cash flow / Revenue
8.3%
17.462%
1.567%
13.262%
10.711%
Sector positioning
Debt ratio
7.772023
2021
2022
2023
Q1: 0.0
Med: 1.09
Q3: 40.73
Average
In 2023, the debt ratio of STE INT GESTION EDUCATIVE (7.77) 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
68.85%2023
2021
2022
2023
Q1: 0.0%
Med: 19.15%
Q3: 52.05%
Excellent
In 2023, the financial autonomy of STE INT GESTION EDUCATIVE (68.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.36 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Average-7 pts over 3 years
In 2023, the repayment capacity of STE INT GESTION EDUCATIVE (0.36) 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 766.24. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
766.241
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
0.365
Liquidity indicators evolution STE INT GESTION EDUCATIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2021
2022
2023
Liquidity ratio
90.117
116.726
857.251
537.612
766.241
Interest coverage
52.05
29.554
1.348
9.182
0.365
Sector positioning
Liquidity ratio
766.242023
2021
2022
2023
Q1: 111.92
Med: 226.06
Q3: 432.75
Excellent
In 2023, the liquidity ratio of STE INT GESTION EDUCATIVE (766.24) 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
0.36x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.36x
Excellent
In 2023, the interest coverage of STE INT GESTION EDUCATIVE (0.4x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The gap of 31 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 70 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2016-2023, WCR increased by +231%, requiring additional financing.
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
1 394 188 €
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
48 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
17 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
70 j
WCR and payment terms evolution STE INT GESTION EDUCATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
2023
Operating WCR
-1 064 601 €
-1 220 176 €
2 950 335 €
2 960 473 €
1 394 188 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
31
44
129
60
48
Supplier payment term (days)
99
46
20
16
17
Positioning of STE INT GESTION EDUCATIVE in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of STE INT GESTION EDUCATIVE is estimated at
2 533 679 €
(range 900 820€ - 7 328 299€).
With an EBITDA of 1 225 311€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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.
Estimated enterprise value2023
134 transactions
900k€2533k€7328k€
2 533 679 €Range: 900 820€ - 7 328 299€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 225 311 €×2.2x
Estimation2 656 680 €
962 694€ - 6 909 651€
Revenue Multiple30%
7 143 823 €×0.36x
Estimation2 553 480 €
851 937€ - 4 992 532€
Net Income Multiple20%
747 875 €×2.9x
Estimation2 196 477 €
819 459€ - 11 878 574€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Autres enseignements)
Compare STE INT GESTION EDUCATIVE with other companies in the same sector:
Frequently asked questions about STE INT GESTION EDUCATIVE
What is the revenue of STE INT GESTION EDUCATIVE ?
The revenue of STE INT GESTION EDUCATIVE in 2023 is 7.1 M€.
Is STE INT GESTION EDUCATIVE profitable?
Yes, STE INT GESTION EDUCATIVE generated a net profit of 748 k€ in 2023.
Where is the headquarters of STE INT GESTION EDUCATIVE ?
The headquarters of STE INT GESTION EDUCATIVE is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of STE INT GESTION EDUCATIVE ?
The tax return of STE INT GESTION EDUCATIVE 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 STE INT GESTION EDUCATIVE operate?
STE INT GESTION EDUCATIVE operates in the sector Autres enseignements (NAF code 85.59B). 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