Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1990-02-05 (36 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: COLOMBIERS (34440), Herault
COLOMBIERS SERVICES : revenue, balance sheet and financial ratios
COLOMBIERS SERVICES is a French company
founded 36 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in COLOMBIERS (34440),
this company of category ETI
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLOMBIERS SERVICES (SIREN 353521776)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 884 174 €
2 318 107 €
2 052 021 €
3 382 030 €
1 506 424 €
1 668 321 €
N/C
2 265 067 €
1 825 488 €
Net income
445 406 €
213 667 €
574 810 €
1 444 572 €
245 626 €
177 731 €
161 611 €
287 766 €
292 401 €
EBITDA
696 923 €
721 947 €
639 158 €
1 823 178 €
95 634 €
206 429 €
N/C
420 626 €
408 506 €
Net margin
23.6%
9.2%
28.0%
42.7%
16.3%
10.7%
N/C
12.7%
16.0%
Revenue and income statement
En 2024, COLOMBIERS SERVICES alcanza unos ingresos de 1.9 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +0.4%). Caída significativa de -19% vs 2023. Tras deducir el consumo (20 k€), el margen bruto se sitúa en 1.9 M€, es decir, una tasa del 99%. El EBITDA alcanza 697 k€, representando el 37.0% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +5.8 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 445 k€, es decir, el 23.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 884 174 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 864 569 €
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
696 923 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
580 802 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
445 406 €
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
36.8%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 12%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 80%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.9 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 33.8% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
12.41%
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
80.452%
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
33.844%
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
0.875
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
58.071
55.411
31.407
12.08
5.234
9.1
19.146
17.865
12.41
Financial autonomy
40.791
46.923
57.492
57.677
78.024
73.825
78.569
74.658
80.452
Repayment capacity
1.699
1.887
None
0.947
1.458
0.209
1.47
2.043
0.875
Cash flow / Revenue
18.126%
16.243%
None%
12.172%
4.336%
42.3%
24.483%
15.195%
33.844%
Sector positioning
Ratio de endeudamiento
12.412024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Bueno
En 2024, el ratio de endeudamiento de COLOMBIERS SERVICES (12.41) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
80.45%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excelente
En 2024, el autonomía financiera de COLOMBIERS SERVICES (80.5%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.88 ans2024
2022
2023
2024
Q1: -0.07 ans
Med: 0.73 ans
Q3: 4.74 ans
Average
En 2024, el capacidad de reembolso de COLOMBIERS SERVICES (0.9 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 793.01. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.1x. La cobertura es limitada.
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
793.007
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
175.358
348.878
386.374
254.761
486.049
482.988
1339.553
506.116
793.007
Interest coverage
0.347
1.349
None
0.999
0.615
0.063
0.406
13.464
1.117
Sector positioning
Ratio de liquidez
793.012024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excelente
En 2024, el ratio de liquidez de COLOMBIERS SERVICES (793.01) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
1.12x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average+12 pts over 3 years
En 2024, el cobertura de intereses de COLOMBIERS SERVICES (1.1x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 251 días. Plazo proveedores: 50 días. El desfase de 201 días pesa sobre la tesorería. La rotación de existencias es de 270 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 561 días de ingresos. En 2016-2024, el FM aumentó en +255%.
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
2 937 126 €
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
251 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
50 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
270 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
561 j
WCR and payment terms evolution COLOMBIERS SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
827 439 €
2 141 711 €
0 €
1 391 163 €
1 443 004 €
1 892 855 €
2 877 775 €
2 084 813 €
2 937 126 €
Inventory turnover (days)
77
0
0
30
34
90
149
135
270
Customer payment term (days)
92
313
1852
229
194
109
188
150
251
Supplier payment term (days)
175
165
2747
50
72
60
49
84
50
Positioning of COLOMBIERS SERVICES in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of COLOMBIERS SERVICES is estimated at
2 335 687 €
(range 732 143€ - 4 373 297€).
With an EBITDA of 696 923€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(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
99 tx
732k€2335k€4373k€
2 335 687 €Range: 732 143€ - 4 373 297€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
696 923 €×4.8x
Estimation3 327 657 €
777 541€ - 5 731 275€
Revenue Multiple30%
1 884 174 €×0.54x
Estimation1 023 624 €
509 079€ - 2 345 964€
Net Income Multiple20%
445 406 €×4.1x
Estimation1 823 856 €
953 246€ - 4 019 354€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare COLOMBIERS SERVICES with other companies in the same sector:
Frequently asked questions about COLOMBIERS SERVICES
What is the revenue of COLOMBIERS SERVICES ?
The revenue of COLOMBIERS SERVICES in 2024 is 1.9 M€.
Is COLOMBIERS SERVICES profitable?
Yes, COLOMBIERS SERVICES generated a net profit of 445 k€ in 2024.
Where is the headquarters of COLOMBIERS SERVICES ?
The headquarters of COLOMBIERS SERVICES is located in COLOMBIERS (34440), in the department Herault.
Where to find the tax return of COLOMBIERS SERVICES ?
The tax return of COLOMBIERS SERVICES 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 COLOMBIERS SERVICES operate?
COLOMBIERS SERVICES operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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