Empleados: 02 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 1998-11-29 (27 años)Estado: ActivaSector de actividad: Autres enseignementsUbicación: PARIS (75005), Paris
PARIS AMERICAN ACADEMY SAS : revenue, balance sheet and financial ratios
PARIS AMERICAN ACADEMY SAS is a French company
founded 27 years ago,
specialized in the sector Autres enseignements.
Based in PARIS (75005),
this company of category PME
shows in 2019 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - PARIS AMERICAN ACADEMY SAS (SIREN 421026824)
Indicador
2019
2018
2017
Ingresos
1 269 465 €
1 386 497 €
1 376 662 €
Resultado neto
5 354 €
35 423 €
16 914 €
EBITDA
43 794 €
40 490 €
101 314 €
Margen neto
0.4%
2.6%
1.2%
Ingresos y cuenta de resultados
In 2019, PARIS AMERICAN ACADEMY SAS achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -4.0%). Slight decline of -8% vs 2018. After deducting consumption (0 €), gross margin stands at 1.3 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 44 k€, representing 3.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2019)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
1 269 465 €
Margen bruto (2019)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
1 269 465 €
EBITDA (2019)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
43 794 €
EBIT (2019)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
8 475 €
Resultado neto (2019)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 26%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Ratio de endeudamiento (2019)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
25.57%
Autonomía financiera (2019)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia PARIS AMERICAN ACADEMY SAS
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2018
2019
Ratio de endeudamiento
20.297
38.396
25.57
Autonomía financiera
23.609
23.946
30.849
Capacidad de reembolso
0.601
-1.527
1.727
Flujo de caja / Ingresos
7.003%
-5.41%
3.351%
Positionnement sectoriel
Debt ratio
25.572019
2017
2018
2019
Q1: 0.0
Méd: 3.44
Q3: 56.48
Average
In 2019, the debt ratio of PARIS AMERICAN ACADEMY SAS (25.57) 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
30.85%2019
2017
2018
2019
Q1: 0.79%
Méd: 23.05%
Q3: 55.86%
Good+8 pts durante 3 años
In 2019, the financial autonomy of PARIS AMERICAN ACADEMY SAS (30.9%) 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
1.73 years2019
2017
2018
2019
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.55 years
Average
In 2019, the repayment capacity of PARIS AMERICAN ACADEMY SAS (1.73) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 306.71. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
Ratio de liquidez (2019)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
306.713
Cobertura de intereses (2019)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez PARIS AMERICAN ACADEMY SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2017
2018
2019
Ratio de liquidez
217.846
262.91
306.713
Cobertura de intereses
7.118
4.68
1.354
Positionnement sectoriel
Liquidity ratio
306.712019
2017
2018
2019
Q1: 101.9
Méd: 186.78
Q3: 367.37
Good+10 pts durante 3 años
In 2019, the liquidity ratio of PARIS AMERICAN ACADEMY SAS (306.71) 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
1.35x2019
2017
2018
2019
Q1: 0.0x
Méd: 0.0x
Q3: 0.36x
Excellent
In 2019, the interest coverage of PARIS AMERICAN ACADEMY SAS (1.4x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 20 days of gap between collections and payments. WCR is negative (-69 days): operations structurally generate cash.
NFR de explotación (2019)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
-242 125 €
Crédito clientes (2019)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
50 j
Crédito proveedores (2019)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
30 j
Rotación de inventario (2019)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2019)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
-69 j
Evolución del NFR y plazos PARIS AMERICAN ACADEMY SAS
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2018
2019
BFR d'exploitation
-272 662 €
-104 057 €
-242 125 €
Rotación de inventario (días)
0
0
0
Crédit clients (jours)
122
115
50
Crédit fournisseurs (jours)
45
55
30
Positionnement de PARIS AMERICAN ACADEMY SAS dans son secteur
Comparación con el sector Autres enseignements
Estimación de valoración
Based on 134 transactions of similar company sales
(all years),
the value of PARIS AMERICAN ACADEMY SAS is estimated at
186 748 €
(range 63 794€ - 406 640€).
With an EBITDA of 43 794€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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 value2019
134 transactions
63k€186k€406k€
186 748 €Range: 63 794€ - 406 640€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
43 794 €×2.2x
Estimation94 953 €
34 408€ - 246 959€
Revenue Multiple30%
1 269 465 €×0.36x
Estimation453 756 €
151 390€ - 887 178€
Net Income Multiple20%
5 354 €×2.9x
Estimation15 724 €
5 866€ - 85 038€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 enseignements)
Compare PARIS AMERICAN ACADEMY SAS with other companies in the same sector:
Frequently asked questions about PARIS AMERICAN ACADEMY SAS
What is the revenue of PARIS AMERICAN ACADEMY SAS ?
The revenue of PARIS AMERICAN ACADEMY SAS in 2019 is 1.3 M€.
Is PARIS AMERICAN ACADEMY SAS profitable?
Yes, PARIS AMERICAN ACADEMY SAS generated a net profit of 5 k€ in 2019.
Where is the headquarters of PARIS AMERICAN ACADEMY SAS ?
The headquarters of PARIS AMERICAN ACADEMY SAS is located in PARIS (75005), in the department Paris.
Where to find the tax return of PARIS AMERICAN ACADEMY SAS ?
The tax return of PARIS AMERICAN ACADEMY SAS 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 PARIS AMERICAN ACADEMY SAS operate?
PARIS AMERICAN ACADEMY SAS operates in the sector Autres enseignements (NAF code 85.59B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico