Employees: 32 (2023.0)Legal category: SAS (autres)Size: GECreation date: 2007-07-19 (18 years)Status: ActiveBusiness sector: Gestion de fondsLocation: MARSEILLE (13002), Bouches-du-Rhone
SWISS LIFE ASSET MANAGERS FRANCE : revenue, balance sheet and financial ratios
SWISS LIFE ASSET MANAGERS FRANCE is a French company
founded 18 years ago,
specialized in the sector Gestion de fonds.
Based in MARSEILLE (13002),
this company of category GE
shows in 2024 a revenue of 150.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SWISS LIFE ASSET MANAGERS FRANCE (SIREN 499320059)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
150 150 324 €
127 694 239 €
122 370 081 €
114 764 257 €
99 413 424 €
101 924 757 €
44 015 363 €
36 920 479 €
Net income
16 503 777 €
8 305 877 €
10 560 505 €
11 526 415 €
10 233 618 €
13 379 522 €
5 969 019 €
2 188 951 €
EBITDA
33 222 423 €
17 346 373 €
19 350 158 €
23 612 886 €
19 342 463 €
26 454 270 €
9 503 970 €
3 738 153 €
Net margin
11.0%
6.5%
8.6%
10.0%
10.3%
13.1%
13.6%
5.9%
Revenue and income statement
In 2024, SWISS LIFE ASSET MANAGERS FRANCE achieves revenue of 150.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.2%. Vs 2023, growth of +18% (127.7 M€ -> 150.2 M€). After deducting consumption (0 €), gross margin stands at 150.2 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 33.2 M€, representing 22.1% of revenue. Positive scissor effect: EBITDA margin improves by +8.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16.5 M€, i.e. 11.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
150 150 324 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
150 150 324 €
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
33 222 423 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 878 794 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 503 777 €
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
22.1%
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 14%. 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 48%. 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 12.5% 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
14.4%
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
47.91%
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
12.506%
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
0.416
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SWISS LIFE ASSET MANAGERS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.192
15.707
13.335
6.774
5.154
6.517
18.862
14.4
Financial autonomy
40.159
40.639
38.916
42.22
48.805
47.241
44.444
47.91
Repayment capacity
0.738
0.52
0.379
0.248
0.165
0.254
0.824
0.416
Cash flow / Revenue
5.332%
10.121%
11.947%
9.876%
11.054%
9.11%
8.019%
12.506%
Sector positioning
Debt ratio
14.42024
2022
2023
2024
Q1: 0.0
Med: 8.28
Q3: 92.71
Average+16 pts over 3 years
In 2024, the debt ratio of SWISS LIFE ASSET MANAGERS... (14.40) 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
47.91%2024
2022
2023
2024
Q1: 4.63%
Med: 48.43%
Q3: 87.31%
Average
In 2024, the financial autonomy of SWISS LIFE ASSET MANAGERS... (47.9%) 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
0.42 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of SWISS LIFE ASSET MANAGERS... (0.42) 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 201.74. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
201.739
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
0.747
Liquidity indicators evolution SWISS LIFE ASSET MANAGERS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
166.783
170.904
163.565
162.346
185.086
186.415
190.135
201.739
Interest coverage
3.163
1.925
-0.36
0.444
0.506
0.265
1.097
0.747
Sector positioning
Liquidity ratio
201.742024
2022
2023
2024
Q1: 100.71
Med: 472.45
Q3: 3122.85
Average
In 2024, the liquidity ratio of SWISS LIFE ASSET MANAGERS... (201.74) 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
0.75x2024
2022
2023
2024
Q1: -71.11x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SWISS LIFE ASSET MANAGERS... (0.8x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The gap of 39 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 44 days of revenue, i.e. 18.4 M€ to permanently finance. Over 2017-2024, WCR increased by +260%, 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
18 366 388 €
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
103 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
64 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
44 j
WCR and payment terms evolution SWISS LIFE ASSET MANAGERS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 108 687 €
10 623 988 €
6 525 223 €
13 537 126 €
12 977 542 €
13 266 140 €
14 758 900 €
18 366 388 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
102
159
105
121
97
98
104
103
Supplier payment term (days)
52
78
87
93
63
58
60
64
Positioning of SWISS LIFE ASSET MANAGERS FRANCE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of SWISS LIFE ASSET MANAGERS FRANCE is estimated at
117 805 320 €
(range 38 809 033€ - 265 922 635€).
With an EBITDA of 33 222 423€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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 value2024
62 tx
38809k€117805k€265922k€
117 805 320 €Range: 38 809 033€ - 265 922 635€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 222 423 €×4.8x
Estimation159 392 467 €
49 574 209€ - 358 819 067€
Revenue Multiple30%
150 150 324 €×0.30x
Estimation45 707 861 €
23 650 210€ - 127 268 604€
Net Income Multiple20%
16 503 777 €×7.4x
Estimation121 983 643 €
34 634 328€ - 241 662 604€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 de fonds)
Compare SWISS LIFE ASSET MANAGERS FRANCE with other companies in the same sector:
Frequently asked questions about SWISS LIFE ASSET MANAGERS FRANCE
What is the revenue of SWISS LIFE ASSET MANAGERS FRANCE ?
The revenue of SWISS LIFE ASSET MANAGERS FRANCE in 2024 is 150.2 M€.
Is SWISS LIFE ASSET MANAGERS FRANCE profitable?
Yes, SWISS LIFE ASSET MANAGERS FRANCE generated a net profit of 16.5 M€ in 2024.
Where is the headquarters of SWISS LIFE ASSET MANAGERS FRANCE ?
The headquarters of SWISS LIFE ASSET MANAGERS FRANCE is located in MARSEILLE (13002), in the department Bouches-du-Rhone.
Where to find the tax return of SWISS LIFE ASSET MANAGERS FRANCE ?
The tax return of SWISS LIFE ASSET MANAGERS FRANCE 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 SWISS LIFE ASSET MANAGERS FRANCE operate?
SWISS LIFE ASSET MANAGERS FRANCE operates in the sector Gestion de fonds (NAF code 66.30Z). 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