Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2020-03-10 (6 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: SAINT-CHRISTOPHE (17220), Charente-Maritime
JOLEA DEVELOPPEMENT : revenue, balance sheet and financial ratios
JOLEA DEVELOPPEMENT is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-CHRISTOPHE (17220),
this company of category PME
shows in 2025 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, JOLEA DEVELOPPEMENT achieves revenue of 162 k€. Over the period 2021-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +52.4%. Vs 2024: +1%. After deducting consumption (0 €), gross margin stands at 162 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 15 k€, representing 9.3% of revenue. Positive scissor effect: EBITDA margin improves by +11.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 17 k€, i.e. 10.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2025)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
162 000 €
Bruttomarge (2025)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
162 000 €
EBITDA (2025)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
15 097 €
EBIT (2025)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
21 178 €
Nettoergebnis (2025)
?
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 148%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 10.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2025)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
147.664%
Finanzielle Autonomie (2025)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
10.33%
Rückzahlungsfähigkeit (2025)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
13.213
Entwicklung der Solvenzkennzahlen JOLEA DEVELOPPEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2023
2024
2025
Verschuldungsgrad
1233.945
299.86
224.164
147.664
Finanzielle Autonomie
91.059
72.768
49.963
37.777
Rückzahlungsfähigkeit
-12.254
590.148
935.249
13.213
Cashflow / Umsatz
-148.97%
0.607%
0.201%
10.33%
Positionnement sectoriel
Debt ratio
147.662025
2023
2024
2025
Q1: 0.1
Méd: 12.78
Q3: 79.19
Average
In 2025, the debt ratio of JOLEA DEVELOPPEMENT (147.66) 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
37.78%2025
2023
2024
2025
Q1: 14.33%
Méd: 56.86%
Q3: 88.94%
Average-28 pts über 3 Jahre
In 2025, the financial autonomy of JOLEA DEVELOPPEMENT (37.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
13.21 years2025
2023
2024
2025
Q1: 0.0 years
Méd: 0.28 years
Q3: 3.37 years
Average
In 2025, the repayment capacity of JOLEA DEVELOPPEMENT (13.21) 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 25.10. 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 7.1x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2025)
?
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
25.099
Zinsdeckung (2025)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen JOLEA DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2021
2023
2024
2025
Liquiditätsquote
303.405
42.415
40.04
25.099
Zinsdeckung
-6.112
-53.335
-52.054
7.14
Positionnement sectoriel
Liquidity ratio
25.12025
2023
2024
2025
Q1: 133.41
Méd: 540.0
Q3: 2678.02
Watch-7 pts über 3 Jahre
In 2025, the liquidity ratio of JOLEA DEVELOPPEMENT (25.10) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
7.14x2025
2023
2024
2025
Q1: -44.22x
Méd: 0.0x
Q3: 1.81x
Excellent+50 pts über 3 Jahre
In 2025, the interest coverage of JOLEA DEVELOPPEMENT (7.1x) 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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 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. WCR is negative (-389 days): operations structurally generate cash. Notable WCR improvement over the period (-2562%), freeing up cash.
Operatives Working Capital (2025)
?
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
41 j
Lagerumschlag (2025)
?
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 (2025)
?
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
-389 j
Entwicklung des Working Capital und der Zahlungsfristen JOLEA DEVELOPPEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2023
2024
2025
BFR d'exploitation
7 104 €
-30 984 €
-115 968 €
-174 869 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
30
44
130
92
Crédit fournisseurs (jours)
41
64
198
41
Positionnement de JOLEA DEVELOPPEMENT dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 54 transactions of similar company sales
in 2025,
the value of JOLEA DEVELOPPEMENT is estimated at
47 988 €
(range 20 007€ - 72 828€).
With an EBITDA of 15 097€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.63x
(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 value2025
54 tx
20k€47k€72k€
47 988 €Range: 20 007€ - 72 828€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 097 €×1.1x
Estimation16 154 €
8 936€ - 38 249€
Revenue Multiple30%
162 000 €×0.63x
Estimation102 194 €
42 505€ - 115 511€
Net Income Multiple20%
16 735 €×2.8x
Estimation46 266 €
13 942€ - 95 254€
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 sièges sociaux)
Compare JOLEA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about JOLEA DEVELOPPEMENT
What is the revenue of JOLEA DEVELOPPEMENT ?
The revenue of JOLEA DEVELOPPEMENT in 2025 is 162 k€.
Is JOLEA DEVELOPPEMENT profitable?
Yes, JOLEA DEVELOPPEMENT generated a net profit of 17 k€ in 2025.
Where is the headquarters of JOLEA DEVELOPPEMENT ?
The headquarters of JOLEA DEVELOPPEMENT is located in SAINT-CHRISTOPHE (17220), in the department Charente-Maritime.
Where to find the tax return of JOLEA DEVELOPPEMENT ?
The tax return of JOLEA DEVELOPPEMENT 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 JOLEA DEVELOPPEMENT operate?
JOLEA DEVELOPPEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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