Employees: 22 (2023.0)Legal category: SA (autres)Size: GECreation date: 1991-07-09 (34 years)Status: ActiveBusiness sector: Autres intermédiations monétairesLocation: PARIS (75001), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SWISSLIFE BANQUE PRIVEE : revenue, balance sheet and financial ratios
SWISSLIFE BANQUE PRIVEE is a French company
founded 34 years ago,
specialized in the sector Autres intermédiations monétaires.
Based in PARIS (75001),
this company of category GE
shows in 2022 a revenue of 88.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SWISSLIFE BANQUE PRIVEE (SIREN 382490001)
Indicator
2022
2021
2020
2019
2018
Revenue
88 379 974 €
N/C
N/C
N/C
N/C
Net income
24 890 412 €
0 €
7 370 540 €
0 €
0 €
EBITDA
35 964 786 €
N/C
N/C
N/C
N/C
Net margin
28.2%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2022, SWISSLIFE BANQUE PRIVEE achieves revenue of 88.4 M€. After deducting consumption (0 €), gross margin stands at 88.4 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 36.0 M€, representing 40.7% 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 24.9 M€, i.e. 28.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
88 379 974 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
88 379 974 €
EBITDA (2022)
?
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
35 964 786 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
33 000 292 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 890 412 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
40.7%
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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 31.5% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.431%
Financial autonomy (2022)
?
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
4.695%
Cash flow / Revenue (2022)
?
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
31.517%
Repayment capacity (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
0.0
0.0
104.306
0.0
0.431
Financial autonomy
7.342
4.219
5.08
4.015
4.695
Repayment capacity
0.0
0.0
12.051
0.0
0.022
Cash flow / Revenue
None%
None%
None%
None%
31.517%
Sector positioning
Debt ratio
0.432022
2020
2021
2022
Q1: 0.0
Med: 36.06
Q3: 770.46
Good-35 pts over 3 years
In 2022, the debt ratio of SWISSLIFE BANQUE PRIVEE (0.43) 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
4.7%2022
2020
2021
2022
Q1: 5.09%
Med: 8.52%
Q3: 43.7%
Average
In 2022, the financial autonomy of SWISSLIFE BANQUE PRIVEE (4.7%) 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
0.02 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.74 years
Q3: 65.08 years
Good-49 pts over 3 years
In 2022, the repayment capacity of SWISSLIFE BANQUE PRIVEE (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
0.0
Interest coverage (2022)
?
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
2018
2019
2020
2021
2022
Liquidity ratio
None
None
0.0
0.0
0.0
Interest coverage
None
None
None
None
0.385
Sector positioning
Liquidity ratio
0.02022
2020
2021
2022
Q1: 0.0
Med: 98.62
Q3: 341.89
Watch
In 2022, the liquidity ratio of SWISSLIFE BANQUE PRIVEE (0.00) 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
0.39x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.79x
Good
In 2022, the interest coverage of SWISSLIFE BANQUE PRIVEE (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. WCR is negative (-5897 days): operations structurally generate cash.
Operating WCR (2022)
?
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
-1 447 815 104 €
Customer credit (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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
-5897 j
WCR and payment terms evolution SWISSLIFE BANQUE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
0 €
0 €
0 €
0 €
-1 447 815 104 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
0
0
0
0
0
Positioning of SWISSLIFE BANQUE PRIVEE in its sector
Comparison with sector Autres intermédiations monétaires
Valuation estimate
Based on 95 transactions of similar company sales
in 2022,
the value of SWISSLIFE BANQUE PRIVEE is estimated at
91 358 081 €
(range 36 134 582€ - 240 110 061€).
With an EBITDA of 35 964 786€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.68x
(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 value2022
95 tx
36134k€91358k€240110k€
91 358 081 €Range: 36 134 582€ - 240 110 061€
Section année 2022
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
35 964 786 €×2.8x
Estimation102 431 417 €
43 568 971€ - 315 480 724€
Revenue Multiple30%
88 379 974 €×0.68x
Estimation59 829 325 €
25 033 955€ - 97 340 526€
Net Income Multiple20%
24 890 412 €×4.5x
Estimation110 967 878 €
34 199 550€ - 265 837 707€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 95 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 intermédiations monétaires)
Compare SWISSLIFE BANQUE PRIVEE with other companies in the same sector:
Frequently asked questions about SWISSLIFE BANQUE PRIVEE
What is the revenue of SWISSLIFE BANQUE PRIVEE ?
The revenue of SWISSLIFE BANQUE PRIVEE in 2022 is 88.4 M€.
Is SWISSLIFE BANQUE PRIVEE profitable?
Yes, SWISSLIFE BANQUE PRIVEE generated a net profit of 24.9 M€ in 2022.
Where is the headquarters of SWISSLIFE BANQUE PRIVEE ?
The headquarters of SWISSLIFE BANQUE PRIVEE is located in PARIS (75001), in the department Paris.
Where to find the tax return of SWISSLIFE BANQUE PRIVEE ?
The tax return of SWISSLIFE BANQUE PRIVEE 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 SWISSLIFE BANQUE PRIVEE operate?
SWISSLIFE BANQUE PRIVEE operates in the sector Autres intermédiations monétaires (NAF code 64.19Z). 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