Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2005-06-29 (20 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PANTIN (93500), Seine-Saint-Denis
ANTONELLE MANAGEMENT HOLDING : revenue, balance sheet and financial ratios
ANTONELLE MANAGEMENT HOLDING is a French company
founded 20 years ago,
specialized in the sector Gestion de fonds.
Based in PANTIN (93500),
this company of category ETI
shows in 2024 a revenue of 6.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTONELLE MANAGEMENT HOLDING (SIREN 483162855)
Indicator
2024
2021
2019
2018
2017
2016
Revenue
6 038 216 €
793 300 €
543 300 €
543 250 €
732 492 €
1 032 492 €
Net income
343 308 €
748 162 €
93 128 €
947 488 €
27 236 €
8 261 €
EBITDA
-49 994 €
255 328 €
89 214 €
-12 984 €
18 164 €
21 943 €
Net margin
5.7%
94.3%
17.1%
174.4%
3.7%
0.8%
Revenue and income statement
In 2024, ANTONELLE MANAGEMENT HOLDING achieves revenue of 6.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +24.7%. Vs 2021, growth of +661% (793 k€ -> 6.0 M€). After deducting consumption (267 k€), gross margin stands at 5.8 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -50 k€, representing -0.8% of revenue. Warning negative scissor effect: despite revenue change (+661%), EBITDA varies by -120%, reducing margin by 33.0 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 343 k€, i.e. 5.7% 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
6 038 216 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 771 677 €
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
-49 994 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-43 069 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
343 308 €
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
-0.8%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 67%. 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 15.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
38.452%
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
66.747%
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
5.568%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Debt ratio
11.935
14.951
5.467
3.933
21.616
38.452
Financial autonomy
87.828
84.163
92.24
94.273
81.092
66.747
Repayment capacity
191.633
70.437
0.793
5.511
3.813
15.389
Cash flow / Revenue
0.8%
3.718%
169.524%
17.141%
94.31%
5.568%
Sector positioning
Debt ratio
38.452024
2019
2021
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average+27 pts over 3 years
In 2024, the debt ratio of ANTONELLE MANAGEMENT HOLDING (38.45) 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
66.75%2024
2019
2021
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good-13 pts over 3 years
In 2024, the financial autonomy of ANTONELLE MANAGEMENT HOLDING (66.8%) 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
15.39 years2024
2019
2021
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of ANTONELLE MANAGEMENT HOLDING (15.39) 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 289.25. 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
289.252
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
2021
2024
Liquidity ratio
547.419
310.326
199.501
46.426
1139.381
289.252
Interest coverage
51.41
52.092
-51.479
6.147
1.445
-555.473
Sector positioning
Liquidity ratio
289.252024
2019
2021
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average+16 pts over 3 years
In 2024, the liquidity ratio of ANTONELLE MANAGEMENT HOLDING (289.25) 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
-555.47x2024
2019
2021
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of ANTONELLE MANAGEMENT HOLDING (-555.5x) 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: 106 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 97 days. The company must finance 9 days of gap between collections and payments. Overall, WCR represents 216 days of revenue, i.e. 3.6 M€ to permanently finance. Over 2016-2024, WCR increased by +236%, 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
3 631 262 €
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
106 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
97 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
216 j
WCR and payment terms evolution ANTONELLE MANAGEMENT HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2024
Operating WCR
1 081 133 €
785 275 €
252 780 €
-184 065 €
2 270 401 €
3 631 262 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
81
0
0
0
82
106
Supplier payment term (days)
70
108
42
33
219
97
Positioning of ANTONELLE MANAGEMENT HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of ANTONELLE MANAGEMENT HOLDING is estimated at
2 117 861 €
(range 858 830€ - 5 081 629€).
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
858k€2117k€5081k€
2 117 861 €Range: 858 830€ - 5 081 629€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
6 038 216 €×0.30x
Estimation1 838 118 €
951 081€ - 5 118 040€
Net Income Multiple20%
343 308 €×7.4x
Estimation2 537 477 €
720 456€ - 5 027 013€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare ANTONELLE MANAGEMENT HOLDING with other companies in the same sector:
Frequently asked questions about ANTONELLE MANAGEMENT HOLDING
What is the revenue of ANTONELLE MANAGEMENT HOLDING ?
The revenue of ANTONELLE MANAGEMENT HOLDING in 2024 is 6.0 M€.
Is ANTONELLE MANAGEMENT HOLDING profitable?
Yes, ANTONELLE MANAGEMENT HOLDING generated a net profit of 343 k€ in 2024.
Where is the headquarters of ANTONELLE MANAGEMENT HOLDING ?
The headquarters of ANTONELLE MANAGEMENT HOLDING is located in PANTIN (93500), in the department Seine-Saint-Denis.
Where to find the tax return of ANTONELLE MANAGEMENT HOLDING ?
The tax return of ANTONELLE MANAGEMENT HOLDING 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 ANTONELLE MANAGEMENT HOLDING operate?
ANTONELLE MANAGEMENT HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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