Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-11-10 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VENISSIEUX (69200), Rhone
GROUPE CARSO HOLDING : revenue, balance sheet and financial ratios
GROUPE CARSO HOLDING is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VENISSIEUX (69200),
this company of category ETI
shows in 2024 a revenue of 361 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE CARSO HOLDING (SIREN 823802285)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
361 221 €
318 349 €
649 412 €
4 251 910 €
3 649 100 €
4 113 535 €
4 003 625 €
1 171 635 €
Net income
5 863 962 €
3 387 766 €
1 488 661 €
10 573 799 €
1 122 359 €
921 417 €
797 341 €
1 520 446 €
EBITDA
-50 703 €
-183 417 €
-3 887 €
180 288 €
-103 815 €
-216 561 €
-45 976 €
-130 643 €
Net margin
1623.4%
1064.2%
229.2%
248.7%
30.8%
22.4%
19.9%
129.8%
Revenue and income statement
In 2024, GROUPE CARSO HOLDING achieves revenue of 361 k€. Revenue is declining over the period 2017-2024 (CAGR: -15.5%). Vs 2023, growth of +13% (318 k€ -> 361 k€). After deducting consumption (0 €), gross margin stands at 361 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 -51 k€, representing -14.0% of revenue. Positive scissor effect: EBITDA margin improves by +43.6 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 5.9 M€, i.e. 1623.4% 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
361 221 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
361 221 €
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
-50 703 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 278 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 863 962 €
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
-14.0%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 69%. 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 24.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 852.7% 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
43.61%
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
69.273%
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
852.723%
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
24.333
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE CARSO HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3.764
5.094
26.337
50.758
17.979
13.392
31.844
43.61
Financial autonomy
96.212
94.423
78.64
65.619
83.499
85.705
75.033
69.273
Repayment capacity
3.878
10.291
52.039
66.992
2.754
17.329
10.671
24.333
Cash flow / Revenue
137.447%
20.621%
20.643%
35.018%
275.972%
215.651%
1584.187%
852.723%
Sector positioning
Debt ratio
43.612024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average+21 pts over 3 years
In 2024, the debt ratio of GROUPE CARSO HOLDING (43.61) 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
69.27%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good-12 pts over 3 years
In 2024, the financial autonomy of GROUPE CARSO HOLDING (69.3%) 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
24.33 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of GROUPE CARSO HOLDING (24.33) 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 2906.03. 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
2906.026
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
-5946.624
Liquidity indicators evolution GROUPE CARSO HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2976.43
925.27
3662.58
3150.033
1627.327
702.571
1736.379
2906.026
Interest coverage
-6.401
-85.408
-65.414
-1245.734
1925.65
-12364.548
-6005.385
-5946.624
Sector positioning
Liquidity ratio
2906.032024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Excellent+18 pts over 3 years
In 2024, the liquidity ratio of GROUPE CARSO HOLDING (2906.03) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-5946.62x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of GROUPE CARSO HOLDING (-5946.6x) 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: 461 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. The gap of 383 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 23640 days of revenue, i.e. 23.7 M€ to permanently finance. Over 2017-2024, WCR increased by +198%, 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
23 720 448 €
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
461 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
78 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
23640 j
WCR and payment terms evolution GROUPE CARSO HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 948 583 €
10 015 348 €
37 484 423 €
24 753 122 €
27 265 926 €
32 375 675 €
19 233 042 €
23 720 448 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
76
98
115
105
130
573
509
461
Supplier payment term (days)
27
70
69
72
63
112
80
78
Positioning of GROUPE CARSO HOLDING 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 GROUPE CARSO HOLDING is estimated at
22 383 472 €
(range 7 696 569€ - 60 216 597€).
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
7696k€22383k€60216k€
22 383 472 €Range: 7 696 569€ - 60 216 597€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
361 221 €×0.38x
Estimation136 404 €
65 014€ - 275 488€
Net Income Multiple20%
5 863 962 €×9.5x
Estimation55 754 077 €
19 143 903€ - 150 128 260€
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 GROUPE CARSO HOLDING with other companies in the same sector:
Frequently asked questions about GROUPE CARSO HOLDING
What is the revenue of GROUPE CARSO HOLDING ?
The revenue of GROUPE CARSO HOLDING in 2024 is 361 k€.
Is GROUPE CARSO HOLDING profitable?
Yes, GROUPE CARSO HOLDING generated a net profit of 5.9 M€ in 2024.
Where is the headquarters of GROUPE CARSO HOLDING ?
The headquarters of GROUPE CARSO HOLDING is located in VENISSIEUX (69200), in the department Rhone.
Where to find the tax return of GROUPE CARSO HOLDING ?
The tax return of GROUPE CARSO 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 GROUPE CARSO HOLDING operate?
GROUPE CARSO HOLDING 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