Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2015-09-04 (10 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75008), Paris
WEWORK FRANCE : revenue, balance sheet and financial ratios
WEWORK FRANCE is a French company
founded 10 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 99.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WEWORK FRANCE (SIREN 813490364)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
99 341 698 €
121 218 144 €
10 574 450 €
13 111 616 €
11 366 683 €
7 544 835 €
1 767 713 €
1 832 927 €
130 153 €
Net income
26 312 520 €
-206 332 494 €
-60 386 532 €
20 820 567 €
-36 961 853 €
-4 473 972 €
-675 579 €
-79 569 €
-34 147 €
EBITDA
4 408 706 €
13 461 088 €
-754 395 €
-250 462 €
-3 033 059 €
-4 503 229 €
-580 951 €
-80 305 €
-20 485 €
Net margin
26.5%
-170.2%
-571.1%
158.8%
-325.2%
-59.3%
-38.2%
-4.3%
-26.2%
Revenue and income statement
In 2024, WEWORK FRANCE achieves revenue of 99.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +129.3%. Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 99.3 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 4.4 M€, representing 4.4% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -67%, reducing margin by 6.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26.3 M€, i.e. 26.5% 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
99 341 698 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
99 341 698 €
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
4 408 706 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 069 959 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 312 520 €
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
4.4%
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 -81%. 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 -105%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 41.7% 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
-80.968%
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
-105.411%
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
41.72%
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
2.11
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
-2053.644
-19842.042
-4458.155
-64707.051
-409.138
-955.198
-255.697
-67.68
-80.968
Financial autonomy
-3.892
-0.374
-1.96
-0.151
-30.926
-11.337
-51.04
-262.564
-105.411
Repayment capacity
-8.508
-236.384
-51.337
-32.926
-33.041
-233.785
-8.871
-12.539
2.11
Cash flow / Revenue
-26.236%
-4.292%
-37.792%
-63.364%
-38.469%
-4.921%
-209.26%
-12.606%
41.72%
Sector positioning
Debt ratio
-80.972024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Excellent
In 2024, the debt ratio of WEWORK FRANCE (-80.97) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-105.41%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of WEWORK FRANCE (-105.4%) 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
2.11 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+42 pts over 3 years
In 2024, the repayment capacity of WEWORK FRANCE (2.11) 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 92.21. 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 46.0x. Operating income very largely covers interest expenses: high safety margin.
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
92.208
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
45.972
Liquidity indicators evolution WEWORK FRANCE
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
279.286
124.411
312.832
1581.574
683.716
731.834
931.597
51.51
92.208
Interest coverage
-63.856
-34.78
-49.743
-66.409
-1134.74
-776.527
-8227.727
348.135
45.972
Sector positioning
Liquidity ratio
92.212024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-30 pts over 3 years
In 2024, the liquidity ratio of WEWORK FRANCE (92.21) 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
45.97x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of WEWORK FRANCE (46.0x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 173 days. Excellent situation: suppliers finance 138 days of the operating cycle (retail model). WCR is negative (-145 days): operations structurally generate cash. Notable WCR improvement over the period (-24988%), 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
-40 147 954 €
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
35 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
173 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
-145 j
WCR and payment terms evolution WEWORK FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
161 312 €
6 337 088 €
16 627 710 €
42 824 559 €
80 234 687 €
67 197 819 €
10 568 528 €
-85 647 892 €
-40 147 954 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
1054
2277
1516
2
2
2
26
35
Supplier payment term (days)
198
1542
2009
110
20
56
48
260
173
Positioning of WEWORK FRANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of WEWORK FRANCE is estimated at
35 889 850 €
(range 17 620 961€ - 78 532 889€).
With an EBITDA of 4 408 706€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
17620k€35889k€78532k€
35 889 850 €Range: 17 620 961€ - 78 532 889€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 408 706 €×4.8x
Estimation21 319 842 €
3 608 926€ - 36 740 310€
Revenue Multiple30%
99 341 698 €×0.59x
Estimation58 489 579 €
36 387 920€ - 69 533 084€
Net Income Multiple20%
26 312 520 €×1.5x
Estimation38 415 278 €
24 500 614€ - 196 514 046€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare WEWORK FRANCE with other companies in the same sector:
Yes, WEWORK FRANCE generated a net profit of 26.3 M€ in 2024.
Where is the headquarters of WEWORK FRANCE ?
The headquarters of WEWORK FRANCE is located in PARIS (75008), in the department Paris.
Where to find the tax return of WEWORK FRANCE ?
The tax return of WEWORK 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 WEWORK FRANCE operate?
WEWORK FRANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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