Employees: 11 (2023.0)Legal category: SA (autres)Size: GECreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: TOULOUSE (31100), Haute-Garonne
GROUPE PROMO MIDI : revenue, balance sheet and financial ratios
GROUPE PROMO MIDI is a French company
founded 35 years ago,
specialized in the sector Activités des sociétés holding.
Based in TOULOUSE (31100),
this company of category GE
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE PROMO MIDI (SIREN 381082072)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 577 741 €
2 693 698 €
2 643 690 €
2 949 849 €
3 204 963 €
1 992 711 €
1 674 847 €
2 634 125 €
1 371 432 €
Net income
736 627 €
200 567 €
960 667 €
1 433 622 €
826 435 €
1 346 551 €
1 561 421 €
1 167 929 €
946 605 €
EBITDA
531 998 €
-721 603 €
-905 033 €
-654 181 €
-86 484 €
-1 119 282 €
-1 119 820 €
-205 725 €
-1 539 706 €
Net margin
20.6%
7.4%
36.3%
48.6%
25.8%
67.6%
93.2%
44.3%
69.0%
Revenue and income statement
In 2024, GROUPE PROMO MIDI achieves revenue of 3.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.7%. Vs 2023, growth of +33% (2.7 M€ -> 3.6 M€). After deducting consumption (16 k€), gross margin stands at 3.6 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 532 k€, representing 14.9% of revenue. Positive scissor effect: EBITDA margin improves by +41.7 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 737 k€, i.e. 20.6% 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
3 577 741 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 561 812 €
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
531 998 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
586 532 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
736 627 €
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
14.9%
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 87%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. 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 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 19.0% 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
86.607%
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
51.172%
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
19.038%
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
4.882
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.206
104.162
84.997
121.444
73.725
67.739
65.561
63.107
86.607
Financial autonomy
47.974
44.787
50.394
42.629
53.968
56.174
56.681
58.289
51.172
Repayment capacity
1.327
0.776
6.119
11.417
13.532
1.018
1.459
10.378
4.882
Cash flow / Revenue
66.28%
64.887%
94.589%
68.069%
23.059%
47.231%
39.645%
3.174%
19.038%
Sector positioning
Debt ratio
86.612024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+5 pts over 3 years
In 2024, the debt ratio of GROUPE PROMO MIDI (86.61) 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
51.17%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of GROUPE PROMO MIDI (51.2%) 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
4.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+14 pts over 3 years
In 2024, the repayment capacity of GROUPE PROMO MIDI (4.88) 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 130.88. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
130.884
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
0.343
Liquidity indicators evolution GROUPE PROMO MIDI
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
950.538
129.467
1222.966
1212.365
1702.882
152.717
179.766
172.796
130.884
Interest coverage
-0.071
-3.004
-0.915
-1.055
-10.811
-1.405
-1.682
-1.025
0.343
Sector positioning
Liquidity ratio
130.882024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of GROUPE PROMO MIDI (130.88) 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
0.34x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+26 pts over 3 years
In 2024, the interest coverage of GROUPE PROMO MIDI (0.3x) 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: 157 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. The gap of 84 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1125 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1177 days of revenue, i.e. 11.7 M€ to permanently finance. Over 2016-2024, WCR increased by +24%, 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
11 696 673 €
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
157 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
73 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
1125 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
1177 j
WCR and payment terms evolution GROUPE PROMO MIDI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 466 721 €
9 190 752 €
9 045 145 €
11 330 475 €
11 659 239 €
11 866 800 €
13 154 050 €
13 976 306 €
11 696 673 €
Inventory turnover (days)
2445
1400
2039
1845
1171
1304
1716
1693
1125
Customer payment term (days)
254
49
101
323
182
218
183
237
157
Supplier payment term (days)
150
73
108
90
93
66
208
119
73
Positioning of GROUPE PROMO MIDI 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 GROUPE PROMO MIDI is estimated at
2 133 362 €
(range 748 072€ - 4 068 278€).
With an EBITDA of 531 998€, 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
748k€2133k€4068k€
2 133 362 €Range: 748 072€ - 4 068 278€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
531 998 €×4.8x
Estimation2 572 663 €
435 489€ - 4 433 449€
Revenue Multiple30%
3 577 741 €×0.59x
Estimation2 106 473 €
1 310 493€ - 2 504 199€
Net Income Multiple20%
736 627 €×1.5x
Estimation1 075 447 €
685 902€ - 5 501 470€
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 GROUPE PROMO MIDI with other companies in the same sector:
Frequently asked questions about GROUPE PROMO MIDI
What is the revenue of GROUPE PROMO MIDI ?
The revenue of GROUPE PROMO MIDI in 2024 is 3.6 M€.
Is GROUPE PROMO MIDI profitable?
Yes, GROUPE PROMO MIDI generated a net profit of 737 k€ in 2024.
Where is the headquarters of GROUPE PROMO MIDI ?
The headquarters of GROUPE PROMO MIDI is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of GROUPE PROMO MIDI ?
The tax return of GROUPE PROMO MIDI 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 PROMO MIDI operate?
GROUPE PROMO MIDI 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