Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-12-02 (14 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MERVILLE-FRANCEVILLE-PLAGE (14810), Calvados
GROUPE SEASONOVA : revenue, balance sheet and financial ratios
GROUPE SEASONOVA is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in MERVILLE-FRANCEVILLE-PLAGE (14810),
this company of category PME
shows in 2024 a revenue of 899 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE SEASONOVA (SIREN 538695560)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
899 347 €
588 540 €
498 995 €
474 017 €
419 561 €
371 362 €
370 267 €
Net income
128 139 €
162 615 €
163 713 €
423 846 €
247 312 €
127 959 €
372 316 €
EBITDA
67 430 €
188 617 €
192 020 €
171 325 €
106 145 €
82 012 €
9 318 €
Net margin
14.2%
27.6%
32.8%
89.4%
58.9%
34.5%
100.6%
Revenue and income statement
In 2024, GROUPE SEASONOVA achieves revenue of 899 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.7%. Vs 2021, growth of +53% (589 k€ -> 899 k€). After deducting consumption (130 k€), gross margin stands at 770 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 67 k€, representing 7.5% of revenue. Warning negative scissor effect: despite revenue change (+53%), EBITDA varies by -64%, reducing margin by 24.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 128 k€, i.e. 14.2% 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
899 347 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
769 547 €
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
67 430 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 776 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
128 139 €
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
7.4%
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 13.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 30.9% 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
99.082%
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
49.221%
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
30.9%
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
13.804
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
2024
Debt ratio
47.475
37.402
27.708
15.052
8.573
5.893
99.082
Financial autonomy
64.02
68.183
74.367
83.627
86.638
89.656
49.221
Repayment capacity
2.64
3.616
3.057
0.732
1.095
0.764
13.804
Cash flow / Revenue
65.842%
40.904%
37.07%
92.819%
36.147%
31.456%
30.9%
Sector positioning
Debt ratio
99.082024
2020
2021
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+37 pts over 3 years
In 2024, the debt ratio of GROUPE SEASONOVA (99.08) 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
49.22%2024
2020
2021
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-30 pts over 3 years
In 2024, the financial autonomy of GROUPE SEASONOVA (49.2%) 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
13.8 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+19 pts over 3 years
In 2024, the repayment capacity of GROUPE SEASONOVA (13.80) 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 3585.04. 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 138.3x. 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
3585.041
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
138.252
Liquidity indicators evolution GROUPE SEASONOVA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
853.918
755.466
1033.24
1519.008
1024.342
1213.338
3585.041
Interest coverage
37.937
5.677
3.393
2.716
1.518
0.874
138.252
Sector positioning
Liquidity ratio
3585.042024
2020
2021
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+15 pts over 3 years
In 2024, the liquidity ratio of GROUPE SEASONOVA (3585.04) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
138.25x2024
2020
2021
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of GROUPE SEASONOVA (138.2x) 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: 135 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. The gap of 111 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 1820 days of revenue, i.e. 4.5 M€ to permanently finance. Over 2016-2024, WCR increased by +650%, 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
4 545 704 €
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
135 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
24 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
1820 j
WCR and payment terms evolution GROUPE SEASONOVA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
606 427 €
655 495 €
327 073 €
502 287 €
692 371 €
1 054 811 €
4 545 704 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
303
405
37
90
146
138
135
Supplier payment term (days)
38
61
44
44
58
102
24
Positioning of GROUPE SEASONOVA 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 SEASONOVA is estimated at
359 309 €
(range 150 288€ - 661 213€).
With an EBITDA of 67 430€, 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
150k€359k€661k€
359 309 €Range: 150 288€ - 661 213€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
67 430 €×4.8x
Estimation326 081 €
55 198€ - 561 933€
Revenue Multiple30%
899 347 €×0.59x
Estimation529 510 €
329 422€ - 629 488€
Net Income Multiple20%
128 139 €×1.5x
Estimation187 078 €
119 315€ - 957 001€
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 SEASONOVA with other companies in the same sector:
The revenue of GROUPE SEASONOVA in 2024 is 899 k€.
Is GROUPE SEASONOVA profitable?
Yes, GROUPE SEASONOVA generated a net profit of 128 k€ in 2024.
Where is the headquarters of GROUPE SEASONOVA ?
The headquarters of GROUPE SEASONOVA is located in MERVILLE-FRANCEVILLE-PLAGE (14810), in the department Calvados.
Where to find the tax return of GROUPE SEASONOVA ?
The tax return of GROUPE SEASONOVA 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 SEASONOVA operate?
GROUPE SEASONOVA 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