Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-05-16 (18 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: BRION (01460), Ain
COLOMBEL HOLDING SAS : revenue, balance sheet and financial ratios
COLOMBEL HOLDING SAS is a French company
founded 18 years ago,
specialized in the sector Activités des sociétés holding.
Based in BRION (01460),
this company of category PME
shows in 2024 a revenue of 240 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLOMBEL HOLDING SAS (SIREN 498174382)
Indicator
2024
2023
2022
2021
2021
2020
2019
2017
2016
Revenue
239 540 €
98 989 €
44 264 €
N/C
N/C
N/C
N/C
48 703 €
N/C
Net income
287 049 €
1 274 470 €
-1 585 €
3 625 €
-5 706 €
-5 029 €
-60 765 €
42 373 €
26 682 €
EBITDA
-25 991 €
-52 847 €
26 026 €
-9 329 €
-3 974 €
-3 284 €
-58 517 €
-24 359 €
-10 222 €
Net margin
119.8%
1287.5%
-3.6%
N/C
N/C
N/C
N/C
87.0%
N/C
Revenue and income statement
In 2024, COLOMBEL HOLDING SAS achieves revenue of 240 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.6%. Vs 2023, growth of +142% (99 k€ -> 240 k€). After deducting consumption (134 k€), gross margin stands at 105 k€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -26 k€, representing -10.9% of revenue. Positive scissor effect: EBITDA margin improves by +42.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 287 k€, i.e. 119.8% 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
239 540 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
105 321 €
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
-25 991 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-48 755 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
287 049 €
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
-10.8%
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 0%. 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 98%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.4% 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
0.158%
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
98.466%
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
16.372%
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
0.091
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution COLOMBEL HOLDING SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2021
2022
2023
2024
Debt ratio
36.588
29.799
25.727
24.107
24.763
26.276
28.721
0.213
0.158
Financial autonomy
72.86
69.359
78.577
80.086
79.915
73.853
74.101
94.379
98.466
Repayment capacity
11.5
6.196
-3.885
-43.757
-39.367
65.997
76.507
0.007
0.091
Cash flow / Revenue
None%
87.003%
None%
None%
None%
None%
7.711%
662.303%
16.372%
Sector positioning
Debt ratio
0.162024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-30 pts over 3 years
In 2024, the debt ratio of COLOMBEL HOLDING SAS (0.16) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
98.47%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of COLOMBEL HOLDING SAS (98.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Good-26 pts over 3 years
In 2024, the repayment capacity of COLOMBEL HOLDING SAS (0.09) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 6849.64. 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
6849.639
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
-0.412
Liquidity indicators evolution COLOMBEL HOLDING SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2021
2022
2023
2024
Liquidity ratio
785.928
129.539
410.106
315.479
865.194
128.793
89.374
1490.313
6849.639
Interest coverage
-52.348
-23.962
-3.842
-53.167
-43.558
-9.744
16.687
-0.257
-0.412
Sector positioning
Liquidity ratio
6849.642024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of COLOMBEL HOLDING SAS (6849.64) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.41x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-25 pts over 3 years
In 2024, the interest coverage of COLOMBEL HOLDING SAS (-0.4x) 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: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. The company must finance 14 days of gap between collections and payments. Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 867 days of revenue, i.e. 577 k€ to permanently finance.
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
577 210 €
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
20 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
6 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
53 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
867 j
WCR and payment terms evolution COLOMBEL HOLDING SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2021
2022
2023
2024
Operating WCR
0 €
38 297 €
0 €
0 €
0 €
0 €
-10 726 €
1 399 748 €
577 210 €
Inventory turnover (days)
0
0
0
0
0
0
0
394
53
Customer payment term (days)
0
612
0
0
0
0
0
2
20
Supplier payment term (days)
199
131
334
617
281
180
58
135
6
Positioning of COLOMBEL HOLDING SAS 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 COLOMBEL HOLDING SAS is estimated at
252 252 €
(range 159 557€ - 958 123€).
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
159k€252k€958k€
252 252 €Range: 159 557€ - 958 123€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
239 540 €×0.59x
Estimation141 034 €
87 741€ - 167 663€
Net Income Multiple20%
287 049 €×1.5x
Estimation419 081 €
267 283€ - 2 143 814€
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 COLOMBEL HOLDING SAS with other companies in the same sector:
Frequently asked questions about COLOMBEL HOLDING SAS
What is the revenue of COLOMBEL HOLDING SAS ?
The revenue of COLOMBEL HOLDING SAS in 2024 is 240 k€.
Is COLOMBEL HOLDING SAS profitable?
Yes, COLOMBEL HOLDING SAS generated a net profit of 287 k€ in 2024.
Where is the headquarters of COLOMBEL HOLDING SAS ?
The headquarters of COLOMBEL HOLDING SAS is located in BRION (01460), in the department Ain.
Where to find the tax return of COLOMBEL HOLDING SAS ?
The tax return of COLOMBEL HOLDING SAS 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 COLOMBEL HOLDING SAS operate?
COLOMBEL HOLDING SAS 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