COLLIERS & B HOLDCO : revenue, balance sheet and financial ratios
COLLIERS & B HOLDCO is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in LEVALLOIS-PERRET (92300),
this company of category ETI
shows in 2024 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLLIERS & B HOLDCO (SIREN 803783083)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 972 769 €
3 674 029 €
2 928 156 €
4 423 316 €
3 133 136 €
2 897 355 €
2 888 831 €
2 708 085 €
2 327 726 €
Net income
-560 079 €
-16 262 712 €
-753 083 €
615 767 €
709 093 €
1 392 850 €
468 592 €
546 649 €
620 213 €
EBITDA
-377 093 €
-398 875 €
-934 168 €
114 207 €
580 354 €
566 001 €
346 476 €
721 185 €
651 264 €
Net margin
-14.1%
-442.6%
-25.7%
13.9%
22.6%
48.1%
16.2%
20.2%
26.6%
Revenue and income statement
In 2024, COLLIERS & B HOLDCO achieves revenue of 4.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.9%. Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 4.0 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 -377 k€, representing -9.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -560 k€ (-14.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 972 769 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 972 769 €
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
-377 093 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-147 487 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-560 079 €
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
-9.5%
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 93%. Debt level is high: negotiating margin with banks is reduced. 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 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
92.874%
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
47.392%
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
-17.036%
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
-32.671
Solvency indicators evolution COLLIERS & B HOLDCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
8.022
10.188
5.787
4.673
6.484
4.874
21.974
94.835
92.874
Financial autonomy
88.22
84.48
85.136
89.938
86.884
88.785
74.439
46.602
47.392
Repayment capacity
3.919
5.605
3.646
1.227
3.541
3.273
-13.996
-28.201
-32.671
Cash flow / Revenue
33.199%
25.814%
21.472%
53.403%
24.165%
14.128%
-22.094%
-22.267%
-17.036%
Sector positioning
Debt ratio
92.872024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+22 pts over 3 years
In 2024, the debt ratio of COLLIERS & B HOLDCO (92.87) 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
47.39%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-19 pts over 3 years
In 2024, the financial autonomy of COLLIERS & B HOLDCO (47.4%) 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
-32.67 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of COLLIERS & B HOLDCO (-32.67) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 258.59. 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
258.593
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-112.121
Liquidity indicators evolution COLLIERS & B HOLDCO
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
659.68
508.629
359.272
591.673
514.752
550.803
400.272
288.664
258.593
Interest coverage
5.871
4.652
9.38
5.742
5.64
28.473
-12.895
-4044.09
-112.121
Sector positioning
Liquidity ratio
258.592024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-13 pts over 3 years
In 2024, the liquidity ratio of COLLIERS & B HOLDCO (258.59) 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
-112.12x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-19 pts over 3 years
In 2024, the interest coverage of COLLIERS & B HOLDCO (-112.1x) 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: 366 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 219 days. The gap of 147 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 640 days of revenue, i.e. 7.1 M€ to permanently finance. Notable WCR improvement over the period (-41%), freeing up cash.
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
7 065 133 €
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
366 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
219 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
640 j
WCR and payment terms evolution COLLIERS & B HOLDCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 950 685 €
14 021 868 €
13 534 578 €
13 473 193 €
15 244 681 €
14 204 727 €
16 461 771 €
8 837 656 €
7 065 133 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
522
767
683
527
736
438
799
371
366
Supplier payment term (days)
300
325
381
232
280
87
318
269
219
Positioning of COLLIERS & B HOLDCO 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 COLLIERS & B HOLDCO is estimated at
2 339 053 €
(range 1 455 187€ - 2 780 694€).
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
1455k€2339k€2780k€
2 339 053 €Range: 1 455 187€ - 2 780 694€
NAF 5 année 2024
Valuation method used
Revenue Multiple
3 972 769 €
×
0.59x
=2 339 054 €
Range: 1 455 188€ - 2 780 694€
Only this financial indicator is available for this company.
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 COLLIERS & B HOLDCO with other companies in the same sector:
Frequently asked questions about COLLIERS & B HOLDCO
What is the revenue of COLLIERS & B HOLDCO ?
The revenue of COLLIERS & B HOLDCO in 2024 is 4.0 M€.
Is COLLIERS & B HOLDCO profitable?
COLLIERS & B HOLDCO recorded a net loss in 2024.
Where is the headquarters of COLLIERS & B HOLDCO ?
The headquarters of COLLIERS & B HOLDCO is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of COLLIERS & B HOLDCO ?
The tax return of COLLIERS & B HOLDCO 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 COLLIERS & B HOLDCO operate?
COLLIERS & B HOLDCO 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