Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-08-10 (8 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: COLOMBES (92700), Hauts-de-Seine
HCM CONSULTING PLUS : revenue, balance sheet and financial ratios
HCM CONSULTING PLUS is a French company
founded 8 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in COLOMBES (92700),
this company of category PME
shows in 2023 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HCM CONSULTING PLUS (SIREN 831605191)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
3 230 744 €
2 536 592 €
2 080 525 €
1 744 347 €
1 190 966 €
532 868 €
Net income
206 382 €
901 289 €
691 770 €
428 478 €
376 169 €
281 648 €
104 095 €
EBITDA
N/C
924 893 €
708 916 €
428 893 €
359 127 €
284 890 €
138 105 €
Net margin
N/C
27.9%
27.3%
20.6%
21.6%
23.6%
19.5%
Revenue and income statement
In 2024, HCM CONSULTING PLUS generates positive net income of 206 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 104 k€ -> 206 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
206 382 €
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 119%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
118.586%
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
17.68%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.172
2.062
3.26
3.25
1.342
118.586
Financial autonomy
37.411
50.692
44.21
48.646
62.807
55.496
17.68
Repayment capacity
0.0
0.002
0.023
0.036
0.034
0.014
None
Cash flow / Revenue
19.644%
23.921%
21.622%
20.427%
27.834%
28.455%
None%
Sector positioning
Debt ratio
118.592024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average+33 pts over 3 years
In 2024, the debt ratio of HCM CONSULTING PLUS (118.59) 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
17.68%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Average-41 pts over 3 years
In 2024, the financial autonomy of HCM CONSULTING PLUS (17.7%) 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
0.01 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.65 years
Average
In 2023, the repayment capacity of HCM CONSULTING PLUS (0.01) 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 134.03. 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
134.03
Liquidity indicators evolution HCM CONSULTING PLUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
157.925
200.619
179.731
196.312
278.654
225.26
134.03
Interest coverage
0.0
0.0
0.0
0.173
0.0
0.0
None
Sector positioning
Liquidity ratio
134.032024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Watch-32 pts over 3 years
In 2024, the liquidity ratio of HCM CONSULTING PLUS (134.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.1x
Average
In 2023, the interest coverage of HCM CONSULTING PLUS (0.0x) 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.
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 HCM CONSULTING PLUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-47 441 €
240 670 €
289 753 €
289 172 €
448 596 €
504 965 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
71
85
78
68
77
65
0
Supplier payment term (days)
0
70
88
72
48
95
0
Positioning of HCM CONSULTING PLUS in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of HCM CONSULTING PLUS is estimated at
304 465 €
(range 131 566€ - 893 792€).
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.
Estimated enterprise value2024
215 transactions
131k€304k€893k€
304 465 €Range: 131 566€ - 893 792€
NAF 5 all-time
Valuation method used
Net Income Multiple
206 382 €
×
1.5x
=304 466 €
Range: 131 566€ - 893 792€
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 215 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 en systèmes et logiciels informatiques)
Compare HCM CONSULTING PLUS with other companies in the same sector:
Frequently asked questions about HCM CONSULTING PLUS
What is the revenue of HCM CONSULTING PLUS ?
The revenue of HCM CONSULTING PLUS in 2023 is 3.2 M€.
Is HCM CONSULTING PLUS profitable?
Yes, HCM CONSULTING PLUS generated a net profit of 206 k€ in 2024.
Where is the headquarters of HCM CONSULTING PLUS ?
The headquarters of HCM CONSULTING PLUS is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of HCM CONSULTING PLUS ?
The tax return of HCM CONSULTING PLUS 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 HCM CONSULTING PLUS operate?
HCM CONSULTING PLUS operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). 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