Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-11-05 (29 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
FARINIA HOLDING SAS : revenue, balance sheet and financial ratios
FARINIA HOLDING SAS is a French company
founded 29 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category ETI
shows in 2025 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FARINIA HOLDING SAS (SIREN 409771292)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 011 168 €
N/C
N/C
N/C
N/C
N/C
N/C
-762 €
43 050 €
Net income
3 667 957 €
6 192 385 €
4 032 482 €
1 354 264 €
2 821 855 €
-1 777 887 €
2 160 125 €
590 910 €
1 613 049 €
EBITDA
-168 008 €
-283 573 €
-303 845 €
-138 206 €
-130 813 €
-121 744 €
-178 141 €
-157 663 €
-191 323 €
Net margin
182.4%
N/C
N/C
N/C
N/C
N/C
N/C
-77547.2%
3746.9%
Revenue and income statement
In 2025, FARINIA HOLDING SAS achieves revenue of 2.0 M€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +61.7%. After deducting consumption (0 €), gross margin stands at 2.0 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 -168 k€, representing -8.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.7 M€, i.e. 182.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 011 168 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 011 168 €
EBITDA (2025)
?
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
-168 008 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-170 282 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 667 957 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.4%
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 8%. 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 88%. 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 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 148.4% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.989%
Financial autonomy (2025)
?
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
88.308%
Cash flow / Revenue (2025)
?
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
148.42%
Repayment capacity (2025)
?
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
1.529
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
45.246
62.708
52.737
45.644
37.399
31.1
18.686
9.951
7.989
Financial autonomy
68.78
60.144
63.505
66.803
71.821
73.777
80.306
88.164
88.308
Repayment capacity
12.369
13.194
5.935
13.325
7.575
5.673
2.068
0.949
1.529
Cash flow / Revenue
3746.92%
-278728.346%
None%
None%
None%
None%
None%
None%
148.42%
Sector positioning
Debt ratio
7.992025
2023
2024
2025
Q1: 0.09
Med: 12.76
Q3: 78.81
Good-9 pts over 3 years
In 2025, the debt ratio of FARINIA HOLDING SAS (7.99) 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
88.31%2025
2023
2024
2025
Q1: 14.02%
Med: 56.52%
Q3: 88.87%
Good
In 2025, the financial autonomy of FARINIA HOLDING SAS (88.3%) 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
1.53 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.38 years
Average
In 2025, the repayment capacity of FARINIA HOLDING SAS (1.53) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1269.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
1269.239
Interest coverage (2025)
?
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
-10.357
Liquidity indicators evolution FARINIA HOLDING SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
54389.284
66438.845
45947.776
22259.795
28424.889
42285.624
12054.851
16959.557
1269.239
Interest coverage
-313.999
-366.599
-1096.934
-2607.584
-406.538
-303.481
-57.185
-145.845
-10.357
Sector positioning
Liquidity ratio
1269.242025
2023
2024
2025
Q1: 131.38
Med: 522.59
Q3: 2610.36
Good-16 pts over 3 years
In 2025, the liquidity ratio of FARINIA HOLDING SAS (1269.24) 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
-10.36x2025
2023
2024
2025
Q1: -43.56x
Med: 0.0x
Q3: 1.96x
Average+19 pts over 3 years
In 2025, the interest coverage of FARINIA HOLDING SAS (-10.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Excellent situation: suppliers finance 118 days of the operating cycle (retail model). Overall, WCR represents 1079 days of revenue, i.e. 6.0 M€ to permanently finance. Notable WCR improvement over the period (-59%), freeing up cash.
Operating WCR (2025)
?
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
6 029 602 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
118 j
Inventory turnover (2025)
?
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 (2025)
?
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
1079 j
WCR and payment terms evolution FARINIA HOLDING SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
14 731 304 €
17 464 614 €
0 €
0 €
0 €
0 €
0 €
0 €
6 029 602 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
0
0
0
0
0
0
0
0
Supplier payment term (days)
81
102
135
264
166
121
201
116
118
Positioning of FARINIA HOLDING SAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of FARINIA HOLDING SAS is estimated at
4 817 436 €
(range 1 538 926€ - 9 211 465€).
The price/revenue ratio is 0.63x
(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 value2025
54 tx
1538k€4817k€9211k€
4 817 436 €Range: 1 538 926€ - 9 211 465€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 011 168 €×0.63x
Estimation1 268 696 €
527 679€ - 1 434 029€
Net Income Multiple20%
3 667 957 €×2.8x
Estimation10 140 547 €
3 055 798€ - 20 877 620€
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 sièges sociaux)
Compare FARINIA HOLDING SAS with other companies in the same sector:
Frequently asked questions about FARINIA HOLDING SAS
What is the revenue of FARINIA HOLDING SAS ?
The revenue of FARINIA HOLDING SAS in 2025 is 2.0 M€.
Is FARINIA HOLDING SAS profitable?
Yes, FARINIA HOLDING SAS generated a net profit of 3.7 M€ in 2025.
Where is the headquarters of FARINIA HOLDING SAS ?
The headquarters of FARINIA HOLDING SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of FARINIA HOLDING SAS ?
The tax return of FARINIA 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 FARINIA HOLDING SAS operate?
FARINIA HOLDING SAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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