Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-07-31 (11 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: LYON (69003), Rhone
DOMINO MISSIONS SAVOIE : revenue, balance sheet and financial ratios
DOMINO MISSIONS SAVOIE is a French company
founded 11 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in LYON (69003),
this company of category ETI
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMINO MISSIONS SAVOIE (SIREN 803848712)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 308 819 €
2 154 583 €
1 980 606 €
1 759 594 €
2 071 840 €
2 706 774 €
6 273 626 €
3 333 880 €
1 281 218 €
Net income
139 489 €
75 594 €
17 283 €
-6 180 €
-47 969 €
30 592 €
160 725 €
265 815 €
18 442 €
EBITDA
136 016 €
-63 749 €
-23 772 €
-7 747 €
-108 275 €
-29 027 €
180 761 €
303 811 €
-32 264 €
Net margin
6.0%
3.5%
0.9%
-0.4%
-2.3%
1.1%
2.6%
8.0%
1.4%
Revenue and income statement
In 2024, DOMINO MISSIONS SAVOIE achieves revenue of 2.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.6%. Vs 2023: +7%. After deducting consumption (0 €), gross margin stands at 2.3 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 136 k€, representing 5.9% of revenue. Positive scissor effect: EBITDA margin improves by +8.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 139 k€, i.e. 6.0% 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
2 308 819 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 308 819 €
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
136 016 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
153 016 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
139 489 €
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
5.9%
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 31%. The balance between equity and debt is satisfactory. Cash flow represents 4.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.222%
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
30.951%
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
4.251%
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
0.0
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
0.0
0.0
16.902
10.479
0.135
351.173
2.402
8.678
0.222
Financial autonomy
11.977
24.594
20.421
17.876
18.691
12.146
29.471
26.283
30.951
Repayment capacity
0.0
0.0
0.597
-1.735
0.0
73.557
1.453
-2.555
0.0
Cash flow / Revenue
-2.824%
7.717%
2.243%
-0.995%
-4.476%
1.026%
0.318%
-0.724%
4.251%
Sector positioning
Debt ratio
0.222024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Good-16 pts over 3 years
In 2024, the debt ratio of DOMINO MISSIONS SAVOIE (0.22) 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
30.95%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good
In 2024, the financial autonomy of DOMINO MISSIONS SAVOIE (30.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of DOMINO MISSIONS SAVOIE (0.00) 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 141.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 22.4x. Operating income very largely covers interest expenses: high safety margin.
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
141.463
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
111.791
0.0
0.0
123.525
121.881
220.781
139.158
137.472
141.463
Interest coverage
-12.677
1.564
1.147
-11.307
-4.84
0.0
-49.663
-178.749
22.386
Sector positioning
Liquidity ratio
141.462024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good+9 pts over 3 years
In 2024, the liquidity ratio of DOMINO MISSIONS SAVOIE (141.46) 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
22.39x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent+50 pts over 3 years
In 2024, the interest coverage of DOMINO MISSIONS SAVOIE (22.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 258 days. Excellent situation: suppliers finance 183 days of the operating cycle (retail model). Overall, WCR represents 123 days of revenue, i.e. 786 k€ to permanently finance. Over 2016-2024, WCR increased by +20825%, 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
785 968 €
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
75 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
258 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
123 j
WCR and payment terms evolution DOMINO MISSIONS SAVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 792 €
-913 950 €
-1 084 459 €
1 144 316 €
405 646 €
1 886 689 €
525 831 €
727 991 €
785 968 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
87
0
0
89
92
98
82
78
75
Supplier payment term (days)
72
232
283
584
60
235
248
376
258
Positioning of DOMINO MISSIONS SAVOIE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of DOMINO MISSIONS SAVOIE is estimated at
242 771 €
(range 133 833€ - 554 499€).
With an EBITDA of 136 016€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
135 transactions
133k€242k€554k€
242 771 €Range: 133 833€ - 554 499€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
136 016 €×2.0x
Estimation275 808 €
132 196€ - 649 739€
Revenue Multiple30%
2 308 819 €×0.08x
Estimation177 623 €
139 398€ - 317 543€
Net Income Multiple20%
139 489 €×1.8x
Estimation257 905 €
129 580€ - 671 838€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare DOMINO MISSIONS SAVOIE with other companies in the same sector:
Frequently asked questions about DOMINO MISSIONS SAVOIE
What is the revenue of DOMINO MISSIONS SAVOIE ?
The revenue of DOMINO MISSIONS SAVOIE in 2024 is 2.3 M€.
Is DOMINO MISSIONS SAVOIE profitable?
Yes, DOMINO MISSIONS SAVOIE generated a net profit of 139 k€ in 2024.
Where is the headquarters of DOMINO MISSIONS SAVOIE ?
The headquarters of DOMINO MISSIONS SAVOIE is located in LYON (69003), in the department Rhone.
Where to find the tax return of DOMINO MISSIONS SAVOIE ?
The tax return of DOMINO MISSIONS SAVOIE 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 DOMINO MISSIONS SAVOIE operate?
DOMINO MISSIONS SAVOIE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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