Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-05-16 (14 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-NAZAIRE (44600), Loire-Atlantique
GROUPE KEHITYS : revenue, balance sheet and financial ratios
GROUPE KEHITYS is a French company
founded 14 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-NAZAIRE (44600),
this company of category PME
shows in 2023 a revenue of 651 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE KEHITYS (SIREN 532510385)
Indicator
2023
2021
2020
2019
2018
2017
2015
Revenue
650 610 €
387 200 €
289 655 €
230 807 €
182 307 €
131 107 €
70 227 €
Net income
198 801 €
189 260 €
47 995 €
109 813 €
101 620 €
108 664 €
80 568 €
EBITDA
-45 842 €
-17 641 €
13 952 €
8 940 €
895 €
39 170 €
5 835 €
Net margin
30.6%
48.9%
16.6%
47.6%
55.7%
82.9%
114.7%
Revenue and income statement
In 2023, GROUPE KEHITYS achieves revenue of 651 k€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +32.1%. Vs 2021, growth of +68% (387 k€ -> 651 k€). After deducting consumption (-26 k€), gross margin stands at 677 k€, i.e. a rate of 104%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -46 k€, representing -7.0% of revenue. Warning negative scissor effect: despite revenue change (+68%), EBITDA varies by -160%, reducing margin by 2.5 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 199 k€, i.e. 30.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
650 610 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
676 547 €
EBITDA (2023)
?
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
-45 842 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
36 938 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
198 801 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.0%
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 167%. 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 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 40.4% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
166.604%
Financial autonomy (2023)
?
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
33.824%
Cash flow / Revenue (2023)
?
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
40.397%
Repayment capacity (2023)
?
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
8.905
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2023
Debt ratio
89.626
54.68
68.669
54.447
119.08
116.625
166.604
Financial autonomy
51.048
62.93
57.904
63.537
44.399
44.399
33.824
Repayment capacity
4.789
3.382
6.031
4.599
7.425
7.612
8.905
Cash flow / Revenue
133.461%
82.663%
52.119%
48.626%
55.487%
47.498%
40.397%
Sector positioning
Debt ratio
166.62023
2020
2021
2023
Q1: 0.0
Med: 10.73
Q3: 105.59
Average
In 2023, the debt ratio of GROUPE KEHITYS (166.60) 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
33.82%2023
2020
2021
2023
Q1: 7.74%
Med: 49.42%
Q3: 87.29%
Average
In 2023, the financial autonomy of GROUPE KEHITYS (33.8%) 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
8.9 years2023
2020
2021
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Average
In 2023, the repayment capacity of GROUPE KEHITYS (8.90) 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 270.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
270.756
Interest coverage (2023)
?
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
-398.379
Liquidity indicators evolution GROUPE KEHITYS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2023
Liquidity ratio
663.293
808.523
782.658
1074.397
1353.346
570.026
270.756
Interest coverage
207.712
28.66
2059.33
139.776
992.173
-687.574
-398.379
Sector positioning
Liquidity ratio
270.762023
2020
2021
2023
Q1: 99.49
Med: 453.49
Q3: 2891.31
Average-28 pts over 3 years
In 2023, the liquidity ratio of GROUPE KEHITYS (270.76) 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
-398.38x2023
2020
2021
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2023, the interest coverage of GROUPE KEHITYS (-398.4x) 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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 136 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). Overall, WCR represents 325 days of revenue, i.e. 587 k€ to permanently finance. Over 2015-2023, WCR increased by +284%, requiring additional financing.
Operating WCR (2023)
?
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
587 416 €
Customer credit (2023)
?
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
50 j
Supplier credit (2023)
?
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
136 j
Inventory turnover (2023)
?
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 (2023)
?
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
325 j
WCR and payment terms evolution GROUPE KEHITYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2023
Operating WCR
153 117 €
29 260 €
175 511 €
84 644 €
58 394 €
238 186 €
587 416 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
140
0
6
0
10
37
50
Supplier payment term (days)
153
150
82
35
70
88
136
Positioning of GROUPE KEHITYS in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of GROUPE KEHITYS is estimated at
704 817 €
(range 349 786€ - 1 258 366€).
The price/revenue ratio is 0.50x
(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 value2023
77 tx
349k€704k€1258k€
704 817 €Range: 349 786€ - 1 258 366€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
650 610 €×0.50x
Estimation326 934 €
218 469€ - 510 728€
Net Income Multiple20%
198 801 €×6.4x
Estimation1 271 643 €
546 761€ - 2 379 825€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare GROUPE KEHITYS with other companies in the same sector:
Yes, GROUPE KEHITYS generated a net profit of 199 k€ in 2023.
Where is the headquarters of GROUPE KEHITYS ?
The headquarters of GROUPE KEHITYS is located in SAINT-NAZAIRE (44600), in the department Loire-Atlantique.
Where to find the tax return of GROUPE KEHITYS ?
The tax return of GROUPE KEHITYS 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 KEHITYS operate?
GROUPE KEHITYS operates in the sector Gestion de fonds (NAF code 66.30Z). 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