Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-01-01 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LA ROCHELLE (17000), Charente-Maritime
ANTIOCHE INVESTISSEMENTS : revenue, balance sheet and financial ratios
ANTIOCHE INVESTISSEMENTS is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in LA ROCHELLE (17000),
this company of category ETI
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTIOCHE INVESTISSEMENTS (SIREN 495088759)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 569 135 €
4 169 215 €
3 831 605 €
3 444 225 €
2 895 622 €
3 141 699 €
2 987 457 €
2 567 133 €
2 480 860 €
Net income
2 037 556 €
1 848 870 €
923 547 €
1 462 940 €
554 642 €
760 383 €
557 289 €
410 757 €
618 053 €
EBITDA
-1 517 294 €
314 022 €
97 738 €
414 276 €
139 667 €
395 050 €
340 438 €
284 815 €
395 242 €
Net margin
79.3%
44.3%
24.1%
42.5%
19.2%
24.2%
18.7%
16.0%
24.9%
Revenue and income statement
In 2024, ANTIOCHE INVESTISSEMENTS achieves revenue of 2.6 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). Significant drop of -38% vs 2023. After deducting consumption (0 €), gross margin stands at 2.6 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 -1.5 M€, representing -59.1% of revenue. Warning negative scissor effect: despite revenue change (-38%), EBITDA varies by -583%, reducing margin by 66.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.0 M€, i.e. 79.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 569 135 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 569 135 €
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
-1 517 294 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 580 276 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 037 556 €
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
-59.0%
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. 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 3.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 84.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
48.818%
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
60.082%
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
84.532%
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
3.317
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
52.5
133.672
142.182
120.146
218.529
78.052
78.475
64.34
48.818
Financial autonomy
61.498
40.589
39.929
43.784
30.46
52.876
52.998
56.796
60.082
Repayment capacity
6.03
-94.612
20.466
14.053
31.908
6.384
7.36
4.403
3.317
Cash flow / Revenue
20.724%
-3.599%
16.381%
21.303%
20.211%
34.994%
29.907%
44.094%
84.532%
Sector positioning
Debt ratio
48.822024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-6 pts over 3 years
In 2024, the debt ratio of ANTIOCHE INVESTISSEMENTS (48.82) 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
60.08%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of ANTIOCHE INVESTISSEMENTS (60.1%) 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
3.32 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of ANTIOCHE INVESTISSEMENTS (3.32) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 282.06. 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
282.057
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
126.748
167.77
204.906
199.768
1524.154
166.375
205.258
297.127
282.057
Interest coverage
17.388
25.068
38.548
33.79
106.301
28.08
110.791
73.903
-19.519
Sector positioning
Liquidity ratio
282.062024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of ANTIOCHE INVESTISSEMENTS (282.06) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-19.52x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-32 pts over 3 years
In 2024, the interest coverage of ANTIOCHE INVESTISSEMENTS (-19.5x) 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: 155 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 121 days. The gap of 34 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 477 days of revenue, i.e. 3.4 M€ to permanently finance. Over 2016-2024, WCR increased by +334%, requiring additional financing.
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
3 401 715 €
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
155 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
121 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
477 j
WCR and payment terms evolution ANTIOCHE INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
783 208 €
1 304 309 €
1 331 510 €
1 291 678 €
1 385 092 €
1 737 026 €
2 198 307 €
3 844 141 €
3 401 715 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
91
112
84
41
75
52
77
110
155
Supplier payment term (days)
72
89
41
41
78
110
94
90
121
Positioning of ANTIOCHE INVESTISSEMENTS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ANTIOCHE INVESTISSEMENTS is estimated at
2 097 482 €
(range 1 323 528€ - 7 165 905€).
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
1323k€2097k€7165k€
2 097 482 €Range: 1 323 528€ - 7 165 905€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 569 135 €×0.59x
Estimation1 512 634 €
941 050€ - 1 798 237€
Net Income Multiple20%
2 037 556 €×1.5x
Estimation2 974 754 €
1 897 248€ - 15 217 409€
Valuation evolution
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 ANTIOCHE INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about ANTIOCHE INVESTISSEMENTS
What is the revenue of ANTIOCHE INVESTISSEMENTS ?
The revenue of ANTIOCHE INVESTISSEMENTS in 2024 is 2.6 M€.
Is ANTIOCHE INVESTISSEMENTS profitable?
Yes, ANTIOCHE INVESTISSEMENTS generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of ANTIOCHE INVESTISSEMENTS ?
The headquarters of ANTIOCHE INVESTISSEMENTS is located in LA ROCHELLE (17000), in the department Charente-Maritime.
Where to find the tax return of ANTIOCHE INVESTISSEMENTS ?
The tax return of ANTIOCHE INVESTISSEMENTS 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 ANTIOCHE INVESTISSEMENTS operate?
ANTIOCHE INVESTISSEMENTS 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
Rotate your phone to landscape mode to view the chart