Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-01-17 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75008), Paris
CONSOLIS HOLDING : revenue, balance sheet and financial ratios
CONSOLIS HOLDING is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSOLIS HOLDING (SIREN 494052327)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
2 694 122 €
1 350 000 €
2 704 553 €
3 186 055 €
4 132 500 €
4 450 000 €
5 925 375 €
Net income
-278 091 884 €
-4 931 224 €
-183 954 453 €
-195 212 707 €
-170 618 408 €
-5 004 762 €
-15 068 854 €
EBITDA
-6 820 864 €
-2 729 890 €
-3 238 154 €
-3 144 750 €
-2 280 758 €
-5 905 957 €
-23 483 255 €
Net margin
-10322.2%
-365.3%
-6801.7%
-6127.1%
-4128.7%
-112.5%
-254.3%
Revenue and income statement
In 2024, CONSOLIS HOLDING achieves revenue of 2.7 M€. Revenue is declining over the period 2018-2024 (CAGR: -12.3%). Vs 2023, growth of +100% (1.4 M€ -> 2.7 M€). After deducting consumption (0 €), gross margin stands at 2.7 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 -6.8 M€, representing -253.2% of revenue. Warning negative scissor effect: despite revenue change (+100%), EBITDA varies by -150%, reducing margin by 51.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -278.1 M€ (-10322.2% 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
2 694 122 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 694 122 €
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
-6 820 864 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 834 582 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-278 091 884 €
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
-253.2%
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 151%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.
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
151.094%
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
39.249%
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
-10324.067%
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
-1.032
Solvency indicators evolution CONSOLIS HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.841
7.322
13.715
18.481
55.825
95.883
151.094
Financial autonomy
80.113
79.294
71.364
64.324
44.24
47.973
39.249
Repayment capacity
-1.32
-7.97
-0.406
-0.296
-0.424
-21.235
-1.032
Cash flow / Revenue
-487.819%
-133.861%
-4138.101%
-6098.825%
-7077.392%
-470.292%
-10324.067%
Sector positioning
Debt ratio
151.092024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+9 pts over 3 years
In 2024, the debt ratio of CONSOLIS HOLDING (151.09) 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
39.25%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of CONSOLIS HOLDING (39.2%) 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
-1.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of CONSOLIS HOLDING (-1.03) 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 1298.07. 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
1298.073
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
-4162.578
Liquidity indicators evolution CONSOLIS HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
54.009
56.751
48.636
85.256
125.169
521.066
1298.073
Interest coverage
-29.797
-86.243
-7817.279
-8110.924
-5812.397
-496.713
-4162.578
Sector positioning
Liquidity ratio
1298.072024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+29 pts over 3 years
In 2024, the liquidity ratio of CONSOLIS HOLDING (1298.07) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-4162.58x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of CONSOLIS HOLDING (-4162.6x) 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: 277 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 218 days. The gap of 59 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 10025 days of revenue, i.e. 75.0 M€ to permanently finance. Over 2018-2024, WCR increased by +223%, 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
75 022 165 €
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
277 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
218 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
10025 j
WCR and payment terms evolution CONSOLIS HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-61 006 002 €
-61 818 732 €
-81 310 781 €
-31 496 766 €
12 711 480 €
61 612 461 €
75 022 165 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
6
6
16
21
372
23
277
Supplier payment term (days)
108
161
63
41
35
75
218
Positioning of CONSOLIS HOLDING 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 CONSOLIS HOLDING is estimated at
1 586 222 €
(range 986 831€ - 1 885 719€).
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
986k€1586k€1885k€
1 586 222 €Range: 986 831€ - 1 885 719€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 694 122 €
×
0.59x
=1 586 223 €
Range: 986 831€ - 1 885 720€
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 CONSOLIS HOLDING with other companies in the same sector:
The revenue of CONSOLIS HOLDING in 2024 is 2.7 M€.
Is CONSOLIS HOLDING profitable?
CONSOLIS HOLDING recorded a net loss in 2024.
Where is the headquarters of CONSOLIS HOLDING ?
The headquarters of CONSOLIS HOLDING is located in PARIS (75008), in the department Paris.
Where to find the tax return of CONSOLIS HOLDING ?
The tax return of CONSOLIS 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 CONSOLIS HOLDING operate?
CONSOLIS HOLDING 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