Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-05-07 (26 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75008), Paris
WARGNY ASSURANCES : revenue, balance sheet and financial ratios
WARGNY ASSURANCES is a French company
founded 26 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75008),
this company of category PME
shows in 2017 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WARGNY ASSURANCES (SIREN 423305838)
Indicator
2019
2017
2016
Revenue
N/C
1 913 249 €
1 754 538 €
Net income
851 699 €
374 443 €
189 765 €
EBITDA
N/C
427 012 €
297 432 €
Net margin
N/C
19.6%
10.8%
Revenue and income statement
In 2019, WARGNY ASSURANCES generates positive net income of 852 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 190 k€ -> 852 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
851 699 €
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 67%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
66.733%
Financial autonomy (2019)
?
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
51.265%
Asset age ratio (2019)
?
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
2019
Debt ratio
49.365
93.561
66.733
Financial autonomy
57.55
42.537
51.265
Repayment capacity
3.172
1.604
None
Cash flow / Revenue
11.835%
21.605%
None%
Sector positioning
Debt ratio
66.732019
2016
2017
2019
Q1: 0.02
Med: 10.33
Q3: 63.27
Average
In 2019, the debt ratio of WARGNY ASSURANCES (66.73) 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
51.27%2019
2016
2017
2019
Q1: 15.63%
Med: 46.49%
Q3: 74.02%
Good-9 pts over 3 years
In 2019, the financial autonomy of WARGNY ASSURANCES (51.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.6 years2017
2016
2017
Q1: 0.0 years
Med: 0.06 years
Q3: 1.92 years
Average
In 2017, the repayment capacity of WARGNY ASSURANCES (1.60) 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 256.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
256.525
Liquidity indicators evolution WARGNY ASSURANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
Liquidity ratio
432.672
218.375
256.525
Interest coverage
2.506
1.405
None
Sector positioning
Liquidity ratio
256.522019
2016
2017
2019
Q1: 110.27
Med: 205.98
Q3: 471.66
Good-20 pts over 3 years
In 2019, the liquidity ratio of WARGNY ASSURANCES (256.52) 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.
Interest coverage
1.41x2017
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 2.77x
Good-8 pts over 2 years
In 2017, the interest coverage of WARGNY ASSURANCES (1.4x) 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.
Operating WCR (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 WARGNY ASSURANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
Operating WCR
665 356 €
255 974 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
2
0
0
Supplier payment term (days)
97
56
0
Positioning of WARGNY ASSURANCES in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (38 transactions).
This range of 694 675€ to 4 222 343€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
694k€1048k€4222k€
1 048 267 €Range: 694 675€ - 4 222 343€
NAF 5 année 2019
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 38 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 agents et courtiers d'assurances)
Compare WARGNY ASSURANCES with other companies in the same sector:
Frequently asked questions about WARGNY ASSURANCES
What is the revenue of WARGNY ASSURANCES ?
The revenue of WARGNY ASSURANCES in 2017 is 1.9 M€.
Is WARGNY ASSURANCES profitable?
Yes, WARGNY ASSURANCES generated a net profit of 852 k€ in 2019.
Where is the headquarters of WARGNY ASSURANCES ?
The headquarters of WARGNY ASSURANCES is located in PARIS (75008), in the department Paris.
Where to find the tax return of WARGNY ASSURANCES ?
The tax return of WARGNY ASSURANCES 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 WARGNY ASSURANCES operate?
WARGNY ASSURANCES operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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