Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-04-30 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VALLAURIS (06220), Alpes-Maritimes
FOJAC HOLDING : revenue, balance sheet and financial ratios
FOJAC HOLDING is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in VALLAURIS (06220),
this company of category PME
shows in 2024 a revenue of 498 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FOJAC HOLDING (SIREN 497936807)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
497 992 €
446 092 €
727 925 €
509 320 €
627 252 €
270 000 €
270 000 €
252 000 €
331 000 €
262 768 €
Net income
-284 541 €
1 717 073 €
671 €
-230 460 €
273 032 €
-5 967 €
-12 171 €
234 179 €
128 376 €
108 592 €
EBITDA
167 874 €
31 451 €
28 738 €
-226 956 €
-399 750 €
15 566 €
6 034 €
71 824 €
134 005 €
97 273 €
Net margin
-57.1%
384.9%
0.1%
-45.2%
43.5%
-2.2%
-4.5%
92.9%
38.8%
41.3%
Revenue and income statement
In 2024, FOJAC HOLDING achieves revenue of 498 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.4%. Vs 2023, growth of +12% (446 k€ -> 498 k€). After deducting consumption (173 k€), gross margin stands at 325 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 168 k€, representing 33.7% of revenue. Positive scissor effect: EBITDA margin improves by +26.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -285 k€ (-57.1% 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
497 992 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
324 932 €
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
167 874 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
118 289 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-284 541 €
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
33.7%
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 11%. 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 85%. 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 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 61.7% 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
11.136%
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
85.129%
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
61.655%
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
1.195
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
18.437
14.102
39.151
52.162
62.344
126.653
84.831
80.408
30.154
11.136
Financial autonomy
81.523
83.717
68.948
63.115
60.088
40.49
45.285
49.817
68.297
85.129
Repayment capacity
3.11
2.104
3.005
-78.05
328.59
11.226
-5.683
70.856
1.074
1.195
Cash flow / Revenue
32.827%
32.063%
93.975%
-4.115%
1.169%
46.721%
-67.81%
3.61%
241.586%
61.655%
Sector positioning
Debt ratio
11.142024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-24 pts over 3 years
In 2024, the debt ratio of FOJAC HOLDING (11.14) 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
85.13%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+27 pts over 3 years
In 2024, the financial autonomy of FOJAC HOLDING (85.1%) 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
1.2 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average-16 pts over 3 years
In 2024, the repayment capacity of FOJAC HOLDING (1.20) 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 523.05. 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 23.4x. 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
523.052
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
23.447
Liquidity indicators evolution FOJAC HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
711.386
847.549
671.818
689.415
1261.175
231.811
157.941
186.96
292.018
523.052
Interest coverage
5.97
0.0
0.0
186.062
64.14
-22.553
-6.316
795.302
30.282
23.447
Sector positioning
Liquidity ratio
523.052024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average+13 pts over 3 years
In 2024, the liquidity ratio of FOJAC HOLDING (523.05) 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
23.45x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of FOJAC HOLDING (23.4x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Overall, WCR represents 656 days of revenue, i.e. 908 k€ to permanently finance. Over 2015-2024, WCR increased by +230%, 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
907 546 €
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
16 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
19 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
656 j
WCR and payment terms evolution FOJAC HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
275 029 €
466 942 €
611 627 €
595 285 €
678 221 €
717 507 €
928 353 €
582 151 €
1 053 866 €
907 546 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
54
0
30
0
72
96
33
69
206
16
Supplier payment term (days)
795
359
601
851
1071
174
404
154
410
19
Positioning of FOJAC HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FOJAC HOLDING is estimated at
617 334 €
(range 154 291€ - 1 005 081€).
With an EBITDA of 167 874€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
154k€617k€1005k€
617 334 €Range: 154 291€ - 1 005 081€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
167 874 €×4.8x
Estimation811 814 €
137 420€ - 1 398 992€
Revenue Multiple30%
497 992 €×0.59x
Estimation293 204 €
182 410€ - 348 564€
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 sociétés holding)
Compare FOJAC HOLDING with other companies in the same sector:
The headquarters of FOJAC HOLDING is located in VALLAURIS (06220), in the department Alpes-Maritimes.
Where to find the tax return of FOJAC HOLDING ?
The tax return of FOJAC HOLDING 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 FOJAC HOLDING operate?
FOJAC HOLDING 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