H C RESIDENCES : revenue, balance sheet and financial ratios
H C RESIDENCES is a French company
founded 26 years ago,
specialized in the sector Promotion immobilière de logements.
Based in MONTBONNOT-SAINT-MARTIN (38330),
this company of category PME
shows in 2025 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - H C RESIDENCES (SIREN 424985992)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
50 907 €
721 729 €
709 416 €
595 641 €
384 256 €
501 893 €
648 902 €
486 690 €
454 535 €
467 435 €
Net income
386 846 €
-80 726 €
91 861 €
-66 400 €
103 594 €
147 783 €
131 414 €
227 677 €
238 053 €
202 099 €
EBITDA
-345 866 €
-76 902 €
-60 568 €
-131 454 €
-83 880 €
-16 382 €
-41 361 €
-97 103 €
1 922 €
103 420 €
Net margin
759.9%
-11.2%
12.9%
-11.1%
27.0%
29.4%
20.3%
46.8%
52.4%
43.2%
Revenue and income statement
In 2025, H C RESIDENCES achieves revenue of 51 k€. Revenue is declining over the period 2016-2025 (CAGR: -21.8%). Significant drop of -93% vs 2024. After deducting consumption (30 k€), gross margin stands at 21 k€, i.e. a rate of 41%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -346 k€, representing -679.4% of revenue. Warning negative scissor effect: despite revenue change (-93%), EBITDA varies by -350%, reducing margin by 668.8 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 387 k€, i.e. 759.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
50 907 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 900 €
EBITDA (2025)
?
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
-345 866 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-366 090 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
386 846 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-679.4%
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 12%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.939%
Financial autonomy (2025)
?
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
84.632%
Cash flow / Revenue (2025)
?
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
-366.009%
Repayment capacity (2025)
?
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
-1.637
Asset age ratio (2025)
?
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
2025
Debt ratio
34.249
28.223
27.511
29.878
17.071
40.131
39.376
33.201
26.844
11.939
Financial autonomy
62.576
61.444
68.957
70.427
78.536
64.996
66.442
69.995
75.163
84.632
Repayment capacity
1.826
1.019
1.709
-18.885
2.419
2.454
-2.385
6.419
-7.368
-1.637
Cash flow / Revenue
21.467%
51.135%
45.755%
-4.495%
30.311%
30.063%
-16.692%
13.111%
-10.946%
-366.009%
Sector positioning
Debt ratio
11.942025
2023
2024
2025
Q1: 0.0
Med: 11.25
Q3: 119.45
Average-6 pts over 3 years
In 2025, the debt ratio of H C RESIDENCES (11.94) 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
84.63%2025
2023
2024
2025
Q1: 0.37%
Med: 26.59%
Q3: 69.73%
Excellent
In 2025, the financial autonomy of H C RESIDENCES (84.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-1.64 years2025
2023
2024
2025
Q1: -1.87 years
Med: 0.0 years
Q3: 2.47 years
Good-47 pts over 3 years
In 2025, the repayment capacity of H C RESIDENCES (-1.64) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 985.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
985.774
Interest coverage (2025)
?
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
-4.061
Liquidity indicators evolution H C RESIDENCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
151.069
114.421
273.595
311.974
333.396
181.138
167.958
419.011
741.823
985.774
Interest coverage
8.654
487.981
-5.813
-15.128
-23.733
-7.874
-11.564
-27.515
-30.742
-4.061
Sector positioning
Liquidity ratio
985.772025
2023
2024
2025
Q1: 148.13
Med: 447.5
Q3: 1581.52
Good+10 pts over 3 years
In 2025, the liquidity ratio of H C RESIDENCES (985.77) 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
-4.06x2025
2023
2024
2025
Q1: -10.46x
Med: 0.0x
Q3: 11.44x
Average+15 pts over 3 years
In 2025, the interest coverage of H C RESIDENCES (-4.1x) 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: 732 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The gap of 692 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 166 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 669 days of revenue, i.e. 95 k€ to permanently finance. Notable WCR improvement over the period (-85%), freeing up cash.
Operating WCR (2025)
?
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
94 648 €
Customer credit (2025)
?
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
732 j
Supplier credit (2025)
?
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
40 j
Inventory turnover (2025)
?
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
166 j
WCR in days of revenue (2025)
?
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
669 j
WCR and payment terms evolution H C RESIDENCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
641 657 €
314 593 €
730 288 €
537 778 €
328 865 €
1 052 785 €
1 122 658 €
552 543 €
224 833 €
94 648 €
Inventory turnover (days)
491
449
333
140
134
865
461
199
9
166
Customer payment term (days)
160
88
179
159
159
219
166
79
77
732
Supplier payment term (days)
168
247
116
155
180
34
104
205
93
40
Positioning of H C RESIDENCES in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of H C RESIDENCES is estimated at
371 948 €
(range 115 960€ - 1 020 883€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
80 tx
115k€371k€1020k€
371 948 €Range: 115 960€ - 1 020 883€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
50 907 €×0.28x
Estimation14 242 €
5 121€ - 35 027€
Net Income Multiple20%
386 846 €×2.3x
Estimation908 510 €
282 219€ - 2 499 669€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare H C RESIDENCES with other companies in the same sector:
Yes, H C RESIDENCES generated a net profit of 387 k€ in 2025.
Where is the headquarters of H C RESIDENCES ?
The headquarters of H C RESIDENCES is located in MONTBONNOT-SAINT-MARTIN (38330), in the department Isere.
Where to find the tax return of H C RESIDENCES ?
The tax return of H C RESIDENCES 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 H C RESIDENCES operate?
H C RESIDENCES operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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