Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-04-01 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: HOLQUE (59143), Nord
FINANCIERE JLC442 : revenue, balance sheet and financial ratios
FINANCIERE JLC442 is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in HOLQUE (59143),
this company of category PME
shows in 2024 a revenue of 1 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE JLC442 (SIREN 531066504)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 200 €
1 200 €
900 €
1 200 €
1 200 €
1 200 €
1 200 €
1 200 €
1 200 €
Net income
253 186 €
458 386 €
-136 574 €
165 207 €
166 025 €
136 932 €
110 812 €
46 507 €
152 411 €
EBITDA
-1 150 €
-1 424 €
-40 073 €
-1 336 €
-1 292 €
-1 429 €
-1 592 €
-2 030 €
-2 251 €
Net margin
21098.8%
38198.8%
-15174.9%
13767.3%
13835.4%
11411.0%
9234.3%
3875.6%
12700.9%
Revenue and income statement
In 2024, FINANCIERE JLC442 achieves revenue of 1 k€. Activity remains stable over the period (CAGR: 0.0%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 1 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 -1 k€, representing -95.8% of revenue. Positive scissor effect: EBITDA margin improves by +22.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 253 k€, i.e. 21098.8% 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
1 200 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 200 €
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
-1 150 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 151 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
253 186 €
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
-95.8%
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 264%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 21098.8% 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 (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
263.993%
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
25.699%
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
21098.833%
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
7.233
Solvency indicators evolution FINANCIERE JLC442
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
198.935
172.78
113.121
77.708
42.954
26.113
-11444.645
477.12
263.993
Financial autonomy
33.369
36.549
46.546
56.136
68.199
79.101
-0.875
16.34
25.699
Repayment capacity
6.729
20.861
6.892
4.611
2.532
1.808
28.867
4.585
7.233
Cash flow / Revenue
12767.167%
3897.667%
9239.5%
11411.0%
13835.417%
13767.25%
7880.667%
38198.833%
21098.833%
Sector positioning
Debt ratio
263.992024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+50 pts over 3 years
In 2024, the debt ratio of FINANCIERE JLC442 (263.99) 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
25.7%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average+9 pts over 3 years
In 2024, the financial autonomy of FINANCIERE JLC442 (25.7%) 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
7.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of FINANCIERE JLC442 (7.23) 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 44.61. 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
44.612
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
-5733.304
Liquidity indicators evolution FINANCIERE JLC442
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
3249.141
2507.35
204.721
996.191
61.832
949.972
307.418
48.362
44.612
Interest coverage
-1312.439
-1216.207
-1278.518
-1491.952
-812.074
-342.29
-22.459
-4077.388
-5733.304
Sector positioning
Liquidity ratio
44.612024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average-21 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE JLC442 (44.61) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-5733.3x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-7 pts over 3 years
In 2024, the interest coverage of FINANCIERE JLC442 (-5733.3x) 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: 332 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 447 days. Excellent situation: suppliers finance 115 days of the operating cycle (retail model). WCR is negative (-28603 days): operations structurally generate cash. Notable WCR improvement over the period (-246%), freeing up cash.
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
-95 342 €
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
332 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
447 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
-28603 j
WCR and payment terms evolution FINANCIERE JLC442
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
65 288 €
100 050 €
-4 815 €
16 499 €
-30 881 €
16 362 €
20 553 €
-78 402 €
-95 342 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
360
360
360
360
360
360
540
332
Supplier payment term (days)
333
522
515
385
398
394
130
249
447
Positioning of FINANCIERE JLC442 in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of FINANCIERE JLC442 is estimated at
963 180 €
(range 330 757€ - 2 593 360€).
The price/revenue ratio is 0.38x
(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
103 transactions
330k€963k€2593k€
963 180 €Range: 330 757€ - 2 593 360€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 200 €×0.38x
Estimation453 €
216€ - 915€
Net Income Multiple20%
253 186 €×9.5x
Estimation2 407 272 €
826 569€ - 6 482 029€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 FINANCIERE JLC442 with other companies in the same sector:
Frequently asked questions about FINANCIERE JLC442
What is the revenue of FINANCIERE JLC442 ?
The revenue of FINANCIERE JLC442 in 2024 is 1 k€.
Is FINANCIERE JLC442 profitable?
Yes, FINANCIERE JLC442 generated a net profit of 253 k€ in 2024.
Where is the headquarters of FINANCIERE JLC442 ?
The headquarters of FINANCIERE JLC442 is located in HOLQUE (59143), in the department Nord.
Where to find the tax return of FINANCIERE JLC442 ?
The tax return of FINANCIERE JLC442 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 JLC442 operate?
FINANCIERE JLC442 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