Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2006-07-01 (19 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: CLUSES (74300), Haute-Savoie
WORK 2000 INDUSTRIE : revenue, balance sheet and financial ratios
WORK 2000 INDUSTRIE is a French company
founded 19 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in CLUSES (74300),
this company of category ETI
shows in 2024 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WORK 2000 INDUSTRIE (SIREN 491125092)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 531 932 €
5 077 891 €
4 584 370 €
4 593 346 €
3 799 859 €
5 566 737 €
8 321 400 €
8 804 834 €
8 976 724 €
Net income
-134 034 €
37 736 €
17 484 €
-82 329 €
-144 230 €
-5 304 €
270 126 €
516 077 €
249 984 €
EBITDA
-276 286 €
-14 274 €
-65 052 €
-82 967 €
-162 098 €
-30 200 €
255 081 €
505 797 €
199 065 €
Net margin
-3.0%
0.7%
0.4%
-1.8%
-3.8%
-0.1%
3.2%
5.9%
2.8%
Revenue and income statement
In 2024, WORK 2000 INDUSTRIE achieves revenue of 4.5 M€. Revenue is declining over the period 2016-2024 (CAGR: -8.2%). Significant drop of -11% vs 2023. After deducting consumption (-275 €), gross margin stands at 4.5 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 -276 k€, representing -6.1% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -1836%, reducing margin by 5.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -134 k€ (-3.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 531 932 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 532 207 €
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
-276 286 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-166 250 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-134 034 €
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
-6.1%
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 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.405%
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
68.348%
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
-5.834%
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
-0.026
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
0.014
0.009
0.005
0.012
0.0
0.0
0.0
0.0
0.405
Financial autonomy
42.329
52.14
60.328
69.901
66.882
68.506
66.328
69.216
68.348
Repayment capacity
0.001
0.0
0.0
-0.003
0.0
0.0
0.0
0.0
-0.026
Cash flow / Revenue
2.176%
5.425%
3.181%
-1.663%
-3.828%
-1.849%
-1.42%
0.345%
-5.834%
Sector positioning
Debt ratio
0.412024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Good
In 2024, the debt ratio of WORK 2000 INDUSTRIE (0.41) 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
68.35%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+7 pts over 3 years
In 2024, the financial autonomy of WORK 2000 INDUSTRIE (68.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of WORK 2000 INDUSTRIE (-0.03) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 313.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
313.35
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
-0.047
Liquidity indicators evolution WORK 2000 INDUSTRIE
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
169.555
205.226
257.332
351.68
318.346
353.408
291.933
319.89
313.35
Interest coverage
4.844
1.647
1.461
-14.209
-1.275
-0.739
-1.454
-0.406
-0.047
Sector positioning
Liquidity ratio
313.352024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent
In 2024, the liquidity ratio of WORK 2000 INDUSTRIE (313.35) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.05x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average+23 pts over 3 years
In 2024, the interest coverage of WORK 2000 INDUSTRIE (-0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Favorable situation: supplier credit is longer than customer credit by 29 days. Overall, WCR represents 94 days of revenue, i.e. 1.2 M€ to permanently finance.
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
1 177 305 €
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
23 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
52 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
94 j
WCR and payment terms evolution WORK 2000 INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 348 304 €
1 910 385 €
2 159 154 €
2 067 987 €
1 914 673 €
837 689 €
1 150 769 €
1 327 462 €
1 177 305 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
37
36
28
24
43
29
38
34
23
Supplier payment term (days)
51
55
58
56
57
61
65
60
52
Positioning of WORK 2000 INDUSTRIE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of WORK 2000 INDUSTRIE is estimated at
348 652 €
(range 273 622€ - 623 297€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
273k€348k€623k€
348 652 €Range: 273 622€ - 623 297€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 531 932 €
×
0.08x
=348 653 €
Range: 273 622€ - 623 298€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare WORK 2000 INDUSTRIE with other companies in the same sector:
Frequently asked questions about WORK 2000 INDUSTRIE
What is the revenue of WORK 2000 INDUSTRIE ?
The revenue of WORK 2000 INDUSTRIE in 2024 is 4.5 M€.
Is WORK 2000 INDUSTRIE profitable?
WORK 2000 INDUSTRIE recorded a net loss in 2024.
Where is the headquarters of WORK 2000 INDUSTRIE ?
The headquarters of WORK 2000 INDUSTRIE is located in CLUSES (74300), in the department Haute-Savoie.
Where to find the tax return of WORK 2000 INDUSTRIE ?
The tax return of WORK 2000 INDUSTRIE 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 WORK 2000 INDUSTRIE operate?
WORK 2000 INDUSTRIE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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