Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-12-18 (17 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75002), Paris
FORMERET HOLDING : revenue, balance sheet and financial ratios
FORMERET HOLDING is a French company
founded 17 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75002),
this company of category PME
shows in 2025 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORMERET HOLDING (SIREN 509604898)
Indicator
2025
2024
2023
2022
2019
2018
2017
2016
2016
Revenue
1 931 361 €
1 961 122 €
1 488 602 €
1 242 488 €
1 402 647 €
1 412 218 €
1 519 179 €
1 382 619 €
1 382 619 €
Net income
1 329 094 €
1 373 688 €
-541 044 €
436 015 €
515 237 €
298 654 €
966 €
-229 608 €
-229 608 €
EBITDA
-14 235 €
110 837 €
-47 045 €
-44 416 €
-1 290 €
75 851 €
73 849 €
-39 670 €
-39 670 €
Net margin
68.8%
70.0%
-36.3%
35.1%
36.7%
21.1%
0.1%
-16.6%
-16.6%
Revenue and income statement
In 2025, FORMERET HOLDING achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +3.8%). Slight decline of -2% vs 2024. After deducting consumption (0 €), gross margin stands at 1.9 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 -14 k€, representing -0.7% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -113%, reducing margin by 6.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 68.8% 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
1 931 361 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 931 361 €
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
-14 235 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-19 812 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 329 094 €
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
-0.7%
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 16%. 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 71%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 73.4% 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
15.667%
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
70.974%
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
73.449%
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
1.292
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
2016
2016
2017
2018
2019
2022
2023
2024
2025
Debt ratio
13.156
13.156
12.096
6.701
4.952
20.635
21.152
23.019
15.667
Financial autonomy
72.242
72.242
76.029
84.055
85.575
76.479
74.565
75.202
70.974
Repayment capacity
-1.259
-1.259
4.983
1.42
1.012
5.217
3.12
1.746
1.292
Cash flow / Revenue
-79.029%
-79.029%
16.267%
33.981%
36.188%
34.131%
44.595%
73.028%
73.449%
Sector positioning
Debt ratio
15.672025
2023
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Average
In 2025, the debt ratio of FORMERET HOLDING (15.67) 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
70.97%2025
2023
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Good-8 pts over 3 years
In 2025, the financial autonomy of FORMERET HOLDING (71.0%) 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
1.29 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.19 years
Q3: 2.98 years
Average-14 pts over 3 years
In 2025, the repayment capacity of FORMERET HOLDING (1.29) 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 190.46. 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
190.461
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
-870.263
Liquidity indicators evolution FORMERET HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2016
2017
2018
2019
2022
2023
2024
2025
Liquidity ratio
113.98
113.98
117.859
98.548
102.284
297.312
180.367
325.938
190.461
Interest coverage
-3906.889
-3906.889
37.062
20.902
-610.0
-40.708
-131.372
101.036
-870.263
Sector positioning
Liquidity ratio
190.462025
2023
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Average
In 2025, the liquidity ratio of FORMERET HOLDING (190.46) 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
-870.26x2025
2023
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Average
In 2025, the interest coverage of FORMERET HOLDING (-870.3x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 505 days of revenue, i.e. 2.7 M€ to permanently finance. Over 2016-2025, WCR increased by +239%, requiring additional financing.
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
2 706 802 €
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
41 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
59 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
505 j
WCR and payment terms evolution FORMERET HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2016
2017
2018
2019
2022
2023
2024
2025
Operating WCR
797 826 €
797 826 €
255 146 €
-321 350 €
74 172 €
2 142 459 €
1 048 393 €
2 519 100 €
2 706 802 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
369
369
212
48
44
70
6
109
41
Supplier payment term (days)
326
326
67
52
62
64
69
93
59
Positioning of FORMERET HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 779 507€ to 7 984 521€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
779k€1979k€7984k€
1 979 283 €Range: 779 507€ - 7 984 521€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 FORMERET HOLDING with other companies in the same sector:
The revenue of FORMERET HOLDING in 2025 is 1.9 M€.
Is FORMERET HOLDING profitable?
Yes, FORMERET HOLDING generated a net profit of 1.3 M€ in 2025.
Where is the headquarters of FORMERET HOLDING ?
The headquarters of FORMERET HOLDING is located in PARIS (75002), in the department Paris.
Where to find the tax return of FORMERET HOLDING ?
The tax return of FORMERET 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 FORMERET HOLDING operate?
FORMERET 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