COOPERATIVE H L M LE NID : revenue, balance sheet and financial ratios
COOPERATIVE H L M LE NID is a French company
founded 72 years ago,
specialized in the sector Promotion immobilière de logements.
Based in NANCY (54000),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COOPERATIVE H L M LE NID (SIREN 754800506)
Indicator
2024
2021
2020
2017
2016
2015
Revenue
1 093 856 €
1 620 512 €
1 374 082 €
N/C
1 014 002 €
735 779 €
Net income
-333 076 €
-73 822 €
-315 418 €
196 555 €
-170 260 €
-154 295 €
EBITDA
-284 298 €
-179 653 €
-301 719 €
1 181 495 €
-99 535 €
-188 572 €
Net margin
-30.4%
-4.6%
-23.0%
N/C
-16.8%
-21.0%
Revenue and income statement
In 2024, COOPERATIVE H L M LE NID achieves revenue of 1.1 M€. Revenue is growing positively over 6 years (CAGR: +4.5%). Significant drop of -32% vs 2021. After deducting consumption (379 k€), gross margin stands at 715 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -284 k€, representing -26.0% of revenue. Warning negative scissor effect: despite revenue change (-32%), EBITDA varies by -58%, reducing margin by 14.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -333 k€ (-30.4% 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
1 093 856 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
714 988 €
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
-284 298 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-225 617 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-333 076 €
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
-26.0%
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 282%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
281.973%
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
17.077%
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
-33.458%
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
-17.983
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 COOPERATIVE H L M LE NID
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2024
Debt ratio
68.24
145.835
256.953
79.566
161.727
281.973
Financial autonomy
52.362
38.031
18.952
37.953
33.939
17.077
Repayment capacity
-5.391
-18.105
18.137
-6.151
-18.641
-17.983
Cash flow / Revenue
-27.342%
-14.208%
None%
-23.097%
-12.458%
-33.458%
Sector positioning
Debt ratio
281.972024
2020
2021
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+13 pts over 3 years
In 2024, the debt ratio of COOPERATIVE H L M LE NID (281.97) 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
17.08%2024
2020
2021
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good-9 pts over 3 years
In 2024, the financial autonomy of COOPERATIVE H L M LE NID (17.1%) 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
-17.98 years2024
2020
2021
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent
In 2024, the repayment capacity of COOPERATIVE H L M LE NID (-17.98) 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 609.74. 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
609.738
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
-49.433
Liquidity indicators evolution COOPERATIVE H L M LE NID
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2020
2021
2024
Liquidity ratio
524.155
1915.301
1437.814
337.141
1112.089
609.738
Interest coverage
-9.789
-25.921
4.022
-4.446
-17.48
-49.433
Sector positioning
Liquidity ratio
609.742024
2020
2021
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+8 pts over 3 years
In 2024, the liquidity ratio of COOPERATIVE H L M LE NID (609.74) 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
-49.43x2024
2020
2021
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average
In 2024, the interest coverage of COOPERATIVE H L M LE NID (-49.4x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Inventory turnover is 4274 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 3219 days of revenue, i.e. 9.8 M€ to permanently finance. Over 2015-2024, WCR increased by +173%, 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
9 779 827 €
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
2 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
58 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
4274 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
3219 j
WCR and payment terms evolution COOPERATIVE H L M LE NID
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2024
Operating WCR
3 581 919 €
3 451 967 €
0 €
5 031 930 €
5 056 791 €
9 779 827 €
Inventory turnover (days)
1712
1294
0
1298
1135
4274
Customer payment term (days)
36
22
0
32
0
2
Supplier payment term (days)
79
48
0
154
122
58
Positioning of COOPERATIVE H L M LE NID in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of COOPERATIVE H L M LE NID is estimated at
306 018 €
(range 110 040€ - 752 634€).
The price/revenue ratio is 0.28x
(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
80 tx
110k€306k€752k€
306 018 €Range: 110 040€ - 752 634€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 093 856 €
×
0.28x
=306 019 €
Range: 110 041€ - 752 635€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare COOPERATIVE H L M LE NID with other companies in the same sector:
Frequently asked questions about COOPERATIVE H L M LE NID
What is the revenue of COOPERATIVE H L M LE NID ?
The revenue of COOPERATIVE H L M LE NID in 2024 is 1.1 M€.
Is COOPERATIVE H L M LE NID profitable?
COOPERATIVE H L M LE NID recorded a net loss in 2024.
Where is the headquarters of COOPERATIVE H L M LE NID ?
The headquarters of COOPERATIVE H L M LE NID is located in NANCY (54000), in the department Meurthe-et-Moselle.
Where to find the tax return of COOPERATIVE H L M LE NID ?
The tax return of COOPERATIVE H L M LE NID 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 COOPERATIVE H L M LE NID operate?
COOPERATIVE H L M LE NID operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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