Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-07-04 (25 years)Status: ActiveBusiness sector: Édition de livresLocation: PARIS (75006), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SUSANNA LEA ASSOCIATES - VERSILIO is a French company
founded 25 years ago,
specialized in the sector Édition de livres.
Based in PARIS (75006),
this company of category PME
shows in 2016 a revenue of 873 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUSANNA LEA ASSOCIATES - VERSILIO (SIREN 432213023)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
873 107 €
Net income
41 977 €
31 740 €
34 116 €
92 042 €
200 237 €
189 764 €
-43 498 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
-1 070 191 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
-5.0%
Revenue and income statement
In 2023, SUSANNA LEA ASSOCIATES - VERSILIO generates positive net income of 42 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 977 €
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 0%. 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 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.029%
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
63.44%
Asset age ratio (2023)
?
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
2020
2021
2022
2023
Debt ratio
1.058
1.042
0.012
0.036
0.045
0.026
0.029
Financial autonomy
65.887
68.727
73.109
81.308
80.842
77.282
63.44
Repayment capacity
2.035
None
None
None
None
None
None
Cash flow / Revenue
1.184%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.032023
2021
2022
2023
Q1: 0.0
Med: 0.92
Q3: 37.35
Good
In 2023, the debt ratio of SUSANNA LEA ASSOCIATES - ... (0.03) 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
63.44%2023
2021
2022
2023
Q1: 0.28%
Med: 24.95%
Q3: 56.79%
Excellent
In 2023, the financial autonomy of SUSANNA LEA ASSOCIATES - ... (63.4%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 253.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
751.605
683.792
601.748
511.278
484.718
394.941
253.535
Interest coverage
-2.053
None
None
None
None
None
None
Sector positioning
Liquidity ratio
253.532023
2021
2022
2023
Q1: 143.99
Med: 239.01
Q3: 486.48
Good-24 pts over 3 years
In 2023, the liquidity ratio of SUSANNA LEA ASSOCIATES - ... (253.53) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution SUSANNA LEA ASSOCIATES - VERSILIO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
-427 648 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
1
0
0
0
0
0
0
Customer payment term (days)
88
0
0
0
0
0
0
Supplier payment term (days)
19
0
0
0
0
0
0
Positioning of SUSANNA LEA ASSOCIATES - VERSILIO in its sector
Comparison with sector Édition de livres
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of SUSANNA LEA ASSOCIATES - VERSILIO is estimated at
185 545 €
(range 44 834€ - 350 924€).
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
104 transactions
44k€185k€350k€
185 545 €Range: 44 834€ - 350 924€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
41 977 €
×
4.4x
=185 545 €
Range: 44 835€ - 350 924€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de livres)
Compare SUSANNA LEA ASSOCIATES - VERSILIO with other companies in the same sector:
Frequently asked questions about SUSANNA LEA ASSOCIATES - VERSILIO
What is the revenue of SUSANNA LEA ASSOCIATES - VERSILIO ?
The revenue of SUSANNA LEA ASSOCIATES - VERSILIO in 2016 is 873 k€.
Is SUSANNA LEA ASSOCIATES - VERSILIO profitable?
Yes, SUSANNA LEA ASSOCIATES - VERSILIO generated a net profit of 42 k€ in 2023.
Where is the headquarters of SUSANNA LEA ASSOCIATES - VERSILIO ?
The headquarters of SUSANNA LEA ASSOCIATES - VERSILIO is located in PARIS (75006), in the department Paris.
Where to find the tax return of SUSANNA LEA ASSOCIATES - VERSILIO ?
The tax return of SUSANNA LEA ASSOCIATES - VERSILIO 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 SUSANNA LEA ASSOCIATES - VERSILIO operate?
SUSANNA LEA ASSOCIATES - VERSILIO operates in the sector Édition de livres (NAF code 58.11Z). 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