Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-02 (14 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VEYRIER-DU-LAC (74290), Haute-Savoie
FINANCIERE DE HAUGUEL : revenue, balance sheet and financial ratios
FINANCIERE DE HAUGUEL is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in VEYRIER-DU-LAC (74290),
this company of category PME
shows in 2022 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE DE HAUGUEL (SIREN 751907320)
Indicator
2022
2021
2021
2020
2019
2018
2017
Revenue
116 483 €
88 562 €
122 726 €
205 647 €
156 212 €
118 150 €
145 800 €
Net income
27 370 €
9 893 €
252 698 €
399 978 €
150 728 €
380 817 €
411 458 €
EBITDA
6 427 €
2 276 €
6 868 €
9 631 €
-83 847 €
2 121 €
3 695 €
Net margin
23.5%
11.2%
205.9%
194.5%
96.5%
322.3%
282.2%
Revenue and income statement
In 2022, FINANCIERE DE HAUGUEL achieves revenue of 116 k€. Activity remains stable over the period (CAGR: -4.4%). Vs 2021, growth of +32% (89 k€ -> 116 k€). After deducting consumption (0 €), gross margin stands at 116 k€, 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 k€, representing 5.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 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 27 k€, i.e. 23.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
116 483 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
116 483 €
EBITDA (2022)
?
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
6 427 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 427 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 370 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.5%
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 3%. 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 96%. 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 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.5% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.239%
Financial autonomy (2022)
?
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
95.693%
Cash flow / Revenue (2022)
?
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
23.497%
Repayment capacity (2022)
?
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
2.448
Solvency indicators evolution FINANCIERE DE HAUGUEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2021
2022
Debt ratio
72.675
41.31
25.478
12.42
0.477
4.729
3.239
Financial autonomy
57.441
69.888
78.854
87.815
97.552
92.024
95.693
Repayment capacity
2.185
1.755
2.987
0.633
0.043
10.202
2.448
Cash flow / Revenue
282.207%
322.317%
96.562%
194.636%
204.059%
11.365%
23.497%
Sector positioning
Debt ratio
3.242022
2021
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Good+5 pts over 3 years
In 2022, the debt ratio of FINANCIERE DE HAUGUEL (3.24) 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
95.69%2022
2021
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Excellent
In 2022, the financial autonomy of FINANCIERE DE HAUGUEL (95.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.45 years2022
2021
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average+33 pts over 3 years
In 2022, the repayment capacity of FINANCIERE DE HAUGUEL (2.45) 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 1107.58. 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 240.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
1107.582
Interest coverage (2022)
?
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
240.672
Liquidity indicators evolution FINANCIERE DE HAUGUEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2021
2022
Liquidity ratio
1986.953
1701.483
1747.37
1668.842
1113.514
616.539
1107.582
Interest coverage
739.919
1034.088
-19.519
110.414
68.899
0.0
240.672
Sector positioning
Liquidity ratio
1107.582022
2021
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Good
In 2022, the liquidity ratio of FINANCIERE DE HAUGUEL (1107.58) 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
240.67x2022
2021
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Excellent
In 2022, the interest coverage of FINANCIERE DE HAUGUEL (240.7x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 113 days. Excellent situation: suppliers finance 81 days of the operating cycle (retail model). Overall, WCR represents 710 days of revenue, i.e. 230 k€ to permanently finance. Over 2017-2022, WCR increased by +84%, requiring additional financing.
Operating WCR (2022)
?
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
229 861 €
Customer credit (2022)
?
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
32 j
Supplier credit (2022)
?
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
113 j
Inventory turnover (2022)
?
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 (2022)
?
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
710 j
WCR and payment terms evolution FINANCIERE DE HAUGUEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2021
2022
Operating WCR
125 180 €
243 566 €
245 448 €
340 514 €
478 953 €
207 640 €
229 861 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
66
33
88
152
30
42
32
Supplier payment term (days)
94
100
21
83
64
206
113
Positioning of FINANCIERE DE HAUGUEL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of FINANCIERE DE HAUGUEL is estimated at
51 421 €
(range 20 183€ - 105 117€).
With an EBITDA of 6 427€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.67x
(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 value2022
70 tx
20k€51k€105k€
51 421 €Range: 20 183€ - 105 117€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 427 €×2.4x
Estimation15 552 €
8 099€ - 51 689€
Revenue Multiple30%
116 483 €×0.67x
Estimation77 794 €
31 879€ - 126 785€
Net Income Multiple20%
27 370 €×3.7x
Estimation101 539 €
32 853€ - 206 189€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 FINANCIERE DE HAUGUEL with other companies in the same sector:
Frequently asked questions about FINANCIERE DE HAUGUEL
What is the revenue of FINANCIERE DE HAUGUEL ?
The revenue of FINANCIERE DE HAUGUEL in 2022 is 116 k€.
Is FINANCIERE DE HAUGUEL profitable?
Yes, FINANCIERE DE HAUGUEL generated a net profit of 27 k€ in 2022.
Where is the headquarters of FINANCIERE DE HAUGUEL ?
The headquarters of FINANCIERE DE HAUGUEL is located in VEYRIER-DU-LAC (74290), in the department Haute-Savoie.
Where to find the tax return of FINANCIERE DE HAUGUEL ?
The tax return of FINANCIERE DE HAUGUEL 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 FINANCIERE DE HAUGUEL operate?
FINANCIERE DE HAUGUEL 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