Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2016-12-15 (9 Jahre)Status: AktivBranche: Activités des sociétés holdingStandort: BESSINES (79000), Deux-Sevres
HOLDING MOREIRA ET FILS : revenue, balance sheet and financial ratios
HOLDING MOREIRA ET FILS is a French company
founded 9 years ago,
specialized in the sector Activités des sociétés holding.
Based in BESSINES (79000),
this company of category PME
shows in 2024 a revenue of 598 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - HOLDING MOREIRA ET FILS (SIREN 824396618)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
Umsatz
597 587 €
N/C
469 640 €
460 319 €
410 291 €
440 320 €
382 830 €
300 000 €
Nettoergebnis
420 919 €
283 648 €
356 254 €
233 498 €
305 990 €
179 563 €
129 977 €
23 582 €
EBITDA
76 835 €
N/C
73 272 €
64 342 €
12 359 €
15 040 €
24 029 €
12 803 €
Nettomarge
70.4%
N/C
75.9%
50.7%
74.6%
40.8%
34.0%
7.9%
Umsatz und Gewinn- und Verlustrechnung
In 2024, HOLDING MOREIRA ET FILS achieves revenue of 598 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.3%. After deducting consumption (0 €), gross margin stands at 598 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 77 k€, representing 12.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 421 k€, i.e. 70.4% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
597 587 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
597 587 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
76 835 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
58 431 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 13%. 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 85%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 73.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
12.61%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen HOLDING MOREIRA ET FILS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
134.26
96.979
66.308
45.18
53.825
34.709
21.699
12.61
Finanzielle Autonomie
38.891
48.09
58.032
64.24
60.704
72.375
80.201
85.309
Rückzahlungsfähigkeit
16.183
3.091
1.971
1.24
2.026
1.15
None
0.495
Cashflow / Umsatz
7.861%
33.952%
40.78%
74.579%
51.189%
78.289%
None%
73.646%
Positionnement sectoriel
Debt ratio
12.612024
2022
2023
2024
Q1: 0.01
Méd: 8.77
Q3: 62.6
Average-6 pts über 3 Jahre
In 2024, the debt ratio of HOLDING MOREIRA ET FILS (12.61) 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
85.31%2024
2022
2023
2024
Q1: 15.71%
Méd: 62.26%
Q3: 91.3%
Good+11 pts über 3 Jahre
In 2024, the financial autonomy of HOLDING MOREIRA ET FILS (85.3%) 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
0.49 years2024
2022
2024
Q1: 0.0 years
Méd: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of HOLDING MOREIRA ET FILS (0.49) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 1420.07. 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 4.1x. Financial charges are adequately covered by operations.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
1420.068
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen HOLDING MOREIRA ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
168.789
500.969
927.439
637.251
643.111
1937.272
2035.934
1420.068
Zinsdeckung
12.778
18.627
25.04
28.174
3.197
3.932
None
4.066
Positionnement sectoriel
Liquidity ratio
1420.072024
2022
2023
2024
Q1: 138.65
Méd: 681.09
Q3: 3914.52
Good-10 pts über 3 Jahre
In 2024, the liquidity ratio of HOLDING MOREIRA ET FILS (1420.07) 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
4.07x2024
2022
2024
Q1: -74.77x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of HOLDING MOREIRA ET FILS (4.1x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 482 days of revenue, i.e. 800 k€ to permanently finance. Over 2017-2024, WCR increased by +36570%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
42 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
482 j
Entwicklung des Working Capital und der Zahlungsfristen HOLDING MOREIRA ET FILS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
-2 193 €
131 759 €
161 470 €
338 880 €
293 872 €
535 399 €
0 €
799 787 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
0
13
52
79
17
14
0
49
Crédit fournisseurs (jours)
28
40
61
72
170
28
0
42
Positionnement de HOLDING MOREIRA ET FILS dans son secteur
Vergleich mit der Branche Activités des sociétés holding
Bewertungsschätzung
Based on 54 transactions of similar company sales
in 2024,
the value of HOLDING MOREIRA ET FILS is estimated at
414 239 €
(range 175 502€ - 1 074 361€).
With an EBITDA of 76 835€, 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
175k€414k€1074k€
414 239 €Range: 175 502€ - 1 074 361€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
76 835 €×4.8x
Estimation371 563 €
62 896€ - 640 311€
Revenue Multiple30%
597 587 €×0.59x
Estimation351 842 €
218 890€ - 418 274€
Net Income Multiple20%
420 919 €×1.5x
Estimation614 526 €
391 934€ - 3 143 617€
Bewertungsentwicklung
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 HOLDING MOREIRA ET FILS with other companies in the same sector:
Frequently asked questions about HOLDING MOREIRA ET FILS
What is the revenue of HOLDING MOREIRA ET FILS ?
The revenue of HOLDING MOREIRA ET FILS in 2024 is 598 k€.
Is HOLDING MOREIRA ET FILS profitable?
Yes, HOLDING MOREIRA ET FILS generated a net profit of 421 k€ in 2024.
Where is the headquarters of HOLDING MOREIRA ET FILS ?
The headquarters of HOLDING MOREIRA ET FILS is located in BESSINES (79000), in the department Deux-Sevres.
Where to find the tax return of HOLDING MOREIRA ET FILS ?
The tax return of HOLDING MOREIRA ET FILS 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 HOLDING MOREIRA ET FILS operate?
HOLDING MOREIRA ET FILS 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen