Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-12-17 (13 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: SELESTAT (67600), Bas-Rhin
SUP INTERIM 34 : revenue, balance sheet and financial ratios
SUP INTERIM 34 is a French company
founded 13 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in SELESTAT (67600),
this company of category ETI
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUP INTERIM 34 (SIREN 790139208)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 417 115 €
2 463 698 €
3 027 277 €
2 881 735 €
4 249 812 €
4 436 025 €
3 406 944 €
1 730 336 €
1 068 722 €
Net income
-203 208 €
-38 550 €
12 810 €
1 570 €
67 888 €
52 630 €
175 149 €
80 939 €
0 €
EBITDA
-204 562 €
-37 441 €
29 891 €
6 112 €
89 208 €
30 690 €
137 246 €
123 610 €
29 121 €
Net margin
-8.4%
-1.6%
0.4%
0.1%
1.6%
1.2%
5.1%
4.7%
0.0%
Revenue and income statement
In 2024, SUP INTERIM 34 achieves revenue of 2.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.7%. Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 2.4 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 -205 k€, representing -8.5% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -446%, reducing margin by 6.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -203 k€ (-8.4% 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
2 417 115 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 417 115 €
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
-204 562 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-178 339 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-203 208 €
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
-8.4%
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 5%. 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 20%. 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
5.312%
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
20.201%
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
-9.481%
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
-0.04
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
117.648
89.11
69.793
117.604
125.853
148.871
49.043
0.0
5.312
Financial autonomy
17.772
21.763
22.827
18.66
21.704
25.845
32.727
45.303
20.201
Repayment capacity
4.039
1.651
1.804
-21.684
18.003
-34.695
-164.835
0.0
-0.04
Cash flow / Revenue
2.725%
5.644%
4.043%
-0.409%
0.662%
-0.601%
-0.041%
-2.749%
-9.481%
Sector positioning
Debt ratio
5.312024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average-22 pts over 3 years
In 2024, the debt ratio of SUP INTERIM 34 (5.31) 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
20.2%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average-18 pts over 3 years
In 2024, the financial autonomy of SUP INTERIM 34 (20.2%) 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
-0.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of SUP INTERIM 34 (-0.04) 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 122.76. 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
122.757
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
-4.429
Liquidity indicators evolution SUP INTERIM 34
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
161.14
167.375
161.993
163.751
192.086
274.122
191.565
179.105
122.757
Interest coverage
0.347
0.14
0.161
0.0
0.258
14.087
21.505
-25.451
-4.429
Sector positioning
Liquidity ratio
122.762024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average-34 pts over 3 years
In 2024, the liquidity ratio of SUP INTERIM 34 (122.76) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-4.43x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average-50 pts over 3 years
In 2024, the interest coverage of SUP INTERIM 34 (-4.4x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 234 days. Excellent situation: suppliers finance 168 days of the operating cycle (retail model). Overall, WCR represents 16 days of revenue, i.e. 109 k€ to permanently finance. Notable WCR improvement over the period (-45%), freeing up cash.
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
108 770 €
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
66 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
234 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
16 j
WCR and payment terms evolution SUP INTERIM 34
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
198 718 €
247 300 €
437 997 €
511 562 €
369 946 €
667 784 €
130 657 €
386 899 €
108 770 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
111
65
78
71
58
61
68
52
66
Supplier payment term (days)
151
272
208
148
131
104
127
866
234
Positioning of SUP INTERIM 34 in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of SUP INTERIM 34 is estimated at
185 954 €
(range 145 936€ - 332 437€).
The price/revenue ratio is 0.08x
(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 value2024
135 transactions
145k€185k€332k€
185 954 €Range: 145 936€ - 332 437€
NAF 5 all-time
Valuation method used
Revenue Multiple
2 417 115 €
×
0.08x
=185 955 €
Range: 145 937€ - 332 437€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare SUP INTERIM 34 with other companies in the same sector:
The headquarters of SUP INTERIM 34 is located in SELESTAT (67600), in the department Bas-Rhin.
Where to find the tax return of SUP INTERIM 34 ?
The tax return of SUP INTERIM 34 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 SUP INTERIM 34 operate?
SUP INTERIM 34 operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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