Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-11-04 (12 years)Status: ActiveBusiness sector: Organisation de foires, salons professionnels et congrèsLocation: PARIS (75006), Paris
WOMEN EQUITY PARTNERS : revenue, balance sheet and financial ratios
WOMEN EQUITY PARTNERS is a French company
founded 12 years ago,
specialized in the sector Organisation de foires, salons professionnels et congrès.
Based in PARIS (75006),
this company of category PME
shows in 2016 a revenue of 272 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WOMEN EQUITY PARTNERS (SIREN 798379384)
Indicator
2016
2014
Revenue
272 403 €
322 033 €
Net income
127 046 €
1 405 €
EBITDA
75 975 €
93 307 €
Net margin
46.6%
0.4%
Revenue and income statement
In 2016, WOMEN EQUITY PARTNERS achieves revenue of 272 k€. Significant drop of -15% vs 2014. After deducting consumption (1 €), gross margin stands at 272 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 76 k€, representing 27.9% 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 127 k€, i.e. 46.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
272 403 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
272 402 €
EBITDA (2016)
?
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
75 975 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
166 619 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
127 046 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
27.9%
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 30%. The balance between equity and debt is satisfactory. 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 46.8% 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 (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.375%
Financial autonomy (2016)
?
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
29.787%
Cash flow / Revenue (2016)
?
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
46.768%
Repayment capacity (2016)
?
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
0.004
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution WOMEN EQUITY PARTNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
Debt ratio
19.21
0.375
Financial autonomy
1.034
29.787
Repayment capacity
0.004
0.004
Cash flow / Revenue
28.718%
46.768%
Sector positioning
Debt ratio
0.382016
2014
2016
Q1: 0.0
Med: 4.08
Q3: 49.1
Good-28 pts over 2 years
In 2016, the debt ratio of WOMEN EQUITY PARTNERS (0.38) 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
29.79%2016
2014
2016
Q1: 3.01%
Med: 24.99%
Q3: 52.22%
Good+30 pts over 2 years
In 2016, the financial autonomy of WOMEN EQUITY PARTNERS (29.8%) 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
0.0 years2016
2014
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 0.74 years
Average
In 2016, the repayment capacity of WOMEN EQUITY PARTNERS (0.00) 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 138.36. 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 (2016)
?
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
138.36
Interest coverage (2016)
?
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
0.732
Liquidity indicators evolution WOMEN EQUITY PARTNERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
Liquidity ratio
100.601
138.36
Interest coverage
0.546
0.732
Sector positioning
Liquidity ratio
138.362016
2014
2016
Q1: 107.23
Med: 167.74
Q3: 314.06
Average+8 pts over 2 years
In 2016, the liquidity ratio of WOMEN EQUITY PARTNERS (138.36) 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
0.73x2016
2014
2016
Q1: 0.0x
Med: 0.0x
Q3: 1.24x
Good-10 pts over 2 years
In 2016, the interest coverage of WOMEN EQUITY PARTNERS (0.7x) 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. Average customer payment term: 323 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 306 days. The company must finance 17 days of gap between collections and payments. Overall, WCR represents 244 days of revenue, i.e. 184 k€ to permanently finance.
Operating WCR (2016)
?
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
184 376 €
Customer credit (2016)
?
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
323 j
Supplier credit (2016)
?
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
306 j
Inventory turnover (2016)
?
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 (2016)
?
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
244 j
WCR and payment terms evolution WOMEN EQUITY PARTNERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
Operating WCR
-19 055 €
184 376 €
Inventory turnover (days)
0
0
Customer payment term (days)
158
323
Supplier payment term (days)
218
306
Positioning of WOMEN EQUITY PARTNERS in its sector
Comparison with sector Organisation de foires, salons professionnels et congrès
Valuation estimate
Based on 63 transactions of similar company sales
(all years),
the value of WOMEN EQUITY PARTNERS is estimated at
159 935 €
(range 77 921€ - 492 938€).
With an EBITDA of 75 975€, the sector multiple of 1.6x 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 value2016
63 tx
77k€159k€492k€
159 935 €Range: 77 921€ - 492 938€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
75 975 €×1.6x
Estimation118 677 €
56 310€ - 469 732€
Revenue Multiple30%
272 403 €×0.68x
Estimation185 342 €
70 649€ - 344 571€
Net Income Multiple20%
127 046 €×1.8x
Estimation224 971 €
142 862€ - 773 508€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Organisation de foires, salons professionnels et congrès)
Compare WOMEN EQUITY PARTNERS with other companies in the same sector:
Frequently asked questions about WOMEN EQUITY PARTNERS
What is the revenue of WOMEN EQUITY PARTNERS ?
The revenue of WOMEN EQUITY PARTNERS in 2016 is 272 k€.
Is WOMEN EQUITY PARTNERS profitable?
Yes, WOMEN EQUITY PARTNERS generated a net profit of 127 k€ in 2016.
Where is the headquarters of WOMEN EQUITY PARTNERS ?
The headquarters of WOMEN EQUITY PARTNERS is located in PARIS (75006), in the department Paris.
Where to find the tax return of WOMEN EQUITY PARTNERS ?
The tax return of WOMEN EQUITY PARTNERS 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 WOMEN EQUITY PARTNERS operate?
WOMEN EQUITY PARTNERS operates in the sector Organisation de foires, salons professionnels et congrès (NAF code 82.30Z). 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