Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-07-17 (30 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: DIJON (21000), Cote-d'Or
GROUPEACTIVE : revenue, balance sheet and financial ratios
GROUPEACTIVE is a French company
founded 30 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in DIJON (21000),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPEACTIVE (SIREN 401773254)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
N/C
1 249 638 €
865 803 €
737 423 €
568 234 €
615 141 €
452 997 €
429 409 €
453 758 €
377 702 €
261 690 €
Net income
45 381 €
136 771 €
89 565 €
135 072 €
148 809 €
-36 443 €
108 069 €
90 221 €
116 872 €
312 711 €
176 652 €
EBITDA
N/C
206 315 €
199 059 €
161 861 €
174 319 €
137 017 €
110 960 €
102 179 €
105 631 €
39 816 €
-68 160 €
Net margin
N/C
10.9%
10.3%
18.3%
26.2%
-5.9%
23.9%
21.0%
25.8%
82.8%
67.5%
Revenue and income statement
In 2024, GROUPEACTIVE generates positive net income of 45 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2024: 177 k€ -> 45 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 381 €
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
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
80.446%
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
25.48%
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
-1.853
-21.398
-25.399
-26.787
-25.057
-47.614
-73.863
159.873
57.023
23.498
80.446
Financial autonomy
-410.32
-318.678
-192.718
-128.112
-96.379
-54.436
-23.623
9.076
18.875
32.474
25.48
Repayment capacity
0.148
0.504
-1.463
1.381
2.421
-13.029
-8.44
1.364
0.819
0.636
None
Cash flow / Revenue
49.288%
80.334%
-22.89%
22.947%
9.137%
-2.123%
-3.213%
16.595%
21.083%
18.596%
None%
Sector positioning
Debt ratio
80.452024
2021
2022
2024
Q1: 0.0
Med: 3.99
Q3: 41.75
Average
In 2024, the debt ratio of GROUPEACTIVE (80.45) 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
25.48%2024
2021
2022
2024
Q1: 4.19%
Med: 38.81%
Q3: 76.4%
Average+6 pts over 3 years
In 2024, the financial autonomy of GROUPEACTIVE (25.5%) 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
0.64 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.02 years
Average
In 2022, the repayment capacity of GROUPEACTIVE (0.64) 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 143.27. 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
143.266
Liquidity indicators evolution GROUPEACTIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
19.607
28.113
31.035
44.181
47.817
57.248
67.596
90.795
100.283
120.035
143.266
Interest coverage
-1.153
3.637
1.019
1.13
0.722
4.413
2.464
2.193
1.85
2.109
None
Sector positioning
Liquidity ratio
143.272024
2021
2022
2024
Q1: 138.7
Med: 312.74
Q3: 965.51
Average
In 2024, the liquidity ratio of GROUPEACTIVE (143.27) 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
2.11x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.31x
Excellent
In 2022, the interest coverage of GROUPEACTIVE (2.1x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution GROUPEACTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-878 933 €
-494 370 €
-336 924 €
-302 669 €
-242 236 €
-92 726 €
133 791 €
302 395 €
423 438 €
794 270 €
0 €
Inventory turnover (days)
33
23
19
20
19
14
0
0
0
0
0
Customer payment term (days)
750
467
297
391
316
285
297
241
250
249
0
Supplier payment term (days)
155
179
185
165
145
156
296
205
181
182
0
Positioning of GROUPEACTIVE in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 69 transactions of similar company sales
in 2024,
the value of GROUPEACTIVE is estimated at
314 286 €
(range 118 667€ - 786 748€).
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
69 tx
118k€314k€786k€
314 286 €Range: 118 667€ - 786 748€
NAF 5 année 2024
Valuation method used
Net Income Multiple
45 381 €
×
6.9x
=314 286 €
Range: 118 668€ - 786 748€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 69 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 (Conseil pour les affaires et autres conseils de gestion)
Compare GROUPEACTIVE with other companies in the same sector:
Yes, GROUPEACTIVE generated a net profit of 45 k€ in 2024.
Where is the headquarters of GROUPEACTIVE ?
The headquarters of GROUPEACTIVE is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of GROUPEACTIVE ?
The tax return of GROUPEACTIVE 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 GROUPEACTIVE operate?
GROUPEACTIVE operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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