Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-04-16 (17 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: ANNECY (74000), Haute-Savoie
HEADICT : revenue, balance sheet and financial ratios
HEADICT is a French company
founded 17 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in ANNECY (74000),
this company of category PME
shows in 2019 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, HEADICT generates positive net income of 166 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2021: 96 k€ -> 166 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
165 964 €
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 3%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.596%
Financial autonomy (2021)
?
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
59.174%
Asset age ratio (2021)
?
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
Debt ratio
1.071
0.033
0.031
0.029
0.0
0.0
0.0
0.377
2.596
Financial autonomy
32.781
48.214
53.603
48.953
48.952
64.414
76.17
66.131
59.174
Repayment capacity
0.012
0.001
0.003
None
None
0.0
0.0
None
None
Cash flow / Revenue
10.334%
7.301%
1.689%
None%
None%
10.837%
13.927%
None%
None%
Sector positioning
Debt ratio
2.62021
2019
2020
2021
Q1: 0.0
Med: 8.21
Q3: 82.56
Good+8 pts over 3 years
In 2021, the debt ratio of HEADICT (2.60) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
59.17%2021
2019
2020
2021
Q1: 2.04%
Med: 27.64%
Q3: 57.6%
Excellent
In 2021, the financial autonomy of HEADICT (59.2%) 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
0.0 years2019
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.64 years
Excellent
In 2019, the repayment capacity of HEADICT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 282.55. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
282.546
Liquidity indicators evolution HEADICT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
146.542
183.098
200.528
182.512
173.793
242.444
372.353
258.444
282.546
Interest coverage
0.0
0.0
0.052
None
None
1.328
1.608
None
None
Sector positioning
Liquidity ratio
282.552021
2019
2020
2021
Q1: 113.76
Med: 191.99
Q3: 351.02
Good-11 pts over 3 years
In 2021, the liquidity ratio of HEADICT (282.55) 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
1.61x2019
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.96x
Excellent
In 2019, the interest coverage of HEADICT (1.6x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 HEADICT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
Operating WCR
-65 818 €
79 201 €
127 261 €
0 €
0 €
181 911 €
286 908 €
0 €
0 €
Inventory turnover (days)
45
58
65
0
0
89
94
0
0
Customer payment term (days)
0
0
1
0
0
3
4
0
0
Supplier payment term (days)
45
51
45
0
0
51
34
0
0
Positioning of HEADICT in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of HEADICT is estimated at
623 617 €
(range 203 458€ - 1 683 732€).
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 value2021
121 transactions
203k€623k€1683k€
623 617 €Range: 203 458€ - 1 683 732€
NAF 5 all-time
Valuation method used
Net Income Multiple
165 964 €
×
3.8x
=623 617 €
Range: 203 458€ - 1 683 732€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare HEADICT with other companies in the same sector:
Yes, HEADICT generated a net profit of 166 k€ in 2021.
Where is the headquarters of HEADICT ?
The headquarters of HEADICT is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of HEADICT ?
The tax return of HEADICT 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 HEADICT operate?
HEADICT operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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