Empleados: 11 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2010-01-18 (16 años)Estado: ActivaSector de actividad: Enseignement supérieurUbicación: PARIS (75011), Paris
PROGRESS COM : revenue, balance sheet and financial ratios
PROGRESS COM is a French company
founded 16 years ago,
specialized in the sector Enseignement supérieur.
Based in PARIS (75011),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - PROGRESS COM (SIREN 519971295)
Indicador
2024
2023
2022
2021
2020
2018
2017
2016
Ingresos
1 310 588 €
1 914 894 €
1 397 926 €
N/C
N/C
896 085 €
769 452 €
715 265 €
Resultado neto
62 101 €
221 758 €
249 665 €
-155 325 €
-68 919 €
64 922 €
12 014 €
146 636 €
EBITDA
162 646 €
348 284 €
327 319 €
N/C
N/C
166 277 €
43 829 €
159 412 €
Margen neto
4.7%
11.6%
17.9%
N/C
N/C
7.2%
1.6%
20.5%
Ingresos y cuenta de resultados
In 2024, PROGRESS COM achieves revenue of 1.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Significant drop of -32% vs 2023. 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 163 k€, representing 12.4% of revenue. Warning negative scissor effect: despite revenue change (-32%), EBITDA varies by -53%, reducing margin by 5.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 62 k€, i.e. 4.7% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
1 310 588 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
1 310 588 €
EBITDA (2024)
?
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
162 646 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
86 506 €
Resultado neto (2024)
?
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Ratio de endeudamiento (2024)
?
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
61.291%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia PROGRESS COM
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2020
2021
2022
2023
2024
Ratio de endeudamiento
54.977
121.495
51.859
17043.559
-304.421
465.478
108.126
61.291
Autonomía financiera
29.48
28.271
40.503
0.32
-31.918
13.025
31.586
47.039
Capacidad de reembolso
0.193
2.063
0.611
None
None
1.75
1.475
2.683
Flujo de caja / Ingresos
23.08%
5.404%
12.893%
None%
None%
16.682%
11.925%
6.557%
Positionnement sectoriel
Debt ratio
61.292024
2022
2023
2024
Q1: 0.0
Méd: 8.78
Q3: 61.21
Average
In 2024, the debt ratio of PROGRESS COM (61.29) 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
47.04%2024
2022
2023
2024
Q1: 6.54%
Méd: 29.86%
Q3: 50.98%
Good+39 pts durante 3 años
In 2024, the financial autonomy of PROGRESS COM (47.0%) 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
2.68 years2024
2022
2023
2024
Q1: -0.02 years
Méd: 0.0 years
Q3: 1.33 years
Watch
In 2024, the repayment capacity of PROGRESS COM (2.68) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 335.69. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
Ratio de liquidez (2024)
?
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
335.692
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2020
2021
2022
2023
2024
Ratio de liquidez
141.088
162.216
270.506
200.885
270.474
361.382
268.111
335.692
Cobertura de intereses
0.0
1.056
0.511
None
None
0.988
0.689
0.897
Positionnement sectoriel
Liquidity ratio
335.692024
2022
2023
2024
Q1: 110.28
Méd: 212.08
Q3: 380.89
Good-7 pts durante 3 años
In 2024, the liquidity ratio of PROGRESS COM (335.69) 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
0.9x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.18x
Q3: 3.72x
Good-12 pts durante 3 años
In 2024, the interest coverage of PROGRESS COM (0.9x) 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.
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: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The gap of 51 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 119 days of revenue, i.e. 432 k€ to permanently finance. Over 2016-2024, WCR increased by +5801%, requiring additional financing.
NFR de explotación (2024)
?
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
431 799 €
Crédito clientes (2024)
?
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
74 j
Crédito proveedores (2024)
?
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
23 j
Rotación de inventario (2024)
?
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 (2024)
?
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
119 j
Evolución del NFR y plazos PROGRESS COM
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2020
2021
2022
2023
2024
BFR d'exploitation
-7 575 €
27 562 €
176 054 €
0 €
0 €
523 621 €
523 168 €
431 799 €
Rotación de inventario (días)
0
0
0
0
0
0
0
0
Crédit clients (jours)
29
16
62
0
0
13
66
74
Crédit fournisseurs (jours)
28
17
12
0
0
47
36
23
Positionnement de PROGRESS COM dans son secteur
Comparación con el sector Enseignement supérieur
Estimación de valoración
Based on 412 transactions of similar company sales
(all years),
the value of PROGRESS COM is estimated at
402 991 €
(range 169 588€ - 1 019 813€).
With an EBITDA of 162 646€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.29x
(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
412 transactions
169k€402k€1019k€
402 991 €Range: 169 588€ - 1 019 813€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
162 646 €×3.0x
Estimation481 304 €
183 280€ - 1 313 020€
Revenue Multiple30%
1 310 588 €×0.29x
Estimation382 398 €
198 287€ - 621 372€
Net Income Multiple20%
62 101 €×3.8x
Estimation238 100 €
92 311€ - 884 457€
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 412 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 (Enseignement supérieur)
Compare PROGRESS COM with other companies in the same sector:
Yes, PROGRESS COM generated a net profit of 62 k€ in 2024.
Where is the headquarters of PROGRESS COM ?
The headquarters of PROGRESS COM is located in PARIS (75011), in the department Paris.
Where to find the tax return of PROGRESS COM ?
The tax return of PROGRESS COM 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 PROGRESS COM operate?
PROGRESS COM operates in the sector Enseignement supérieur (NAF code 85.42Z). 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