HEDCO : revenue, balance sheet and financial ratios

HEDCO is a French company founded 9 years ago, specialized in the sector Télécommunications filaires. Based in GREZIEU-LA-VARENNE (69290), this company of category PME shows in 2023 a revenue of 2.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - HEDCO (SIREN 827837618)
Indicator 2024 2023 2022 2021 2020 2019
Revenue N/C 2 595 012 € 2 663 261 € 2 337 771 € 1 877 706 € 1 011 774 €
Net income 92 347 € 83 654 € 99 871 € 58 797 € 147 249 € 58 168 €
EBITDA N/C 181 828 € 191 648 € 141 403 € 239 788 € 99 030 €
Net margin N/C 3.2% 3.7% 2.5% 7.8% 5.7%

Revenue and income statement

In 2024, HEDCO generates positive net income of 92 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 58 k€ -> 92 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

92 347 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 22%. 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

67.866%

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

22.081%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

32.2%

Solvency indicators evolution
HEDCO

Sector positioning

Debt ratio
67.87 2024
2022
2023
2024
Q1: 0.0
Med: 6.02
Q3: 70.57
Average

In 2024, the debt ratio of HEDCO (67.87) 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
22.08% 2024
2022
2023
2024
Q1: 2.18%
Med: 26.5%
Q3: 54.46%
Average

In 2024, the financial autonomy of HEDCO (22.1%) 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
1.11 years 2023
2022
2023
Q1: 0.0 years
Med: 0.08 years
Q3: 2.64 years
Average -6 pts over 2 years

In 2023, the repayment capacity of HEDCO (1.11) 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 120.76. 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

120.764

Liquidity indicators evolution
HEDCO

Sector positioning

Liquidity ratio
120.76 2024
2022
2023
2024
Q1: 107.05
Med: 176.23
Q3: 300.98
Average

In 2024, the liquidity ratio of HEDCO (120.76) 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
7.05x 2023
2022
2023
Q1: 0.0x
Med: 0.48x
Q3: 8.93x
Good -6 pts over 2 years

In 2023, the interest coverage of HEDCO (7.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

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
HEDCO

Positioning of HEDCO in its sector

Comparison with sector Télécommunications filaires

Valuation estimate

Based on 125 transactions of similar company sales (all years), the value of HEDCO is estimated at 161 262 € (range 72 737€ - 170 425€). 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 value 2024
125 transactions
72k€ 161k€ 170k€
161 262 € Range: 72 737€ - 170 425€
NAF 5 all-time

Valuation method used

Net Income Multiple
92 347 € × 1.7x = 161 262 €
Range: 72 737€ - 170 426€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 125 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 (Télécommunications filaires)

Compare HEDCO with other companies in the same sector:

Frequently asked questions about HEDCO

What is the revenue of HEDCO ?

The revenue of HEDCO in 2023 is 2.6 M€.

Is HEDCO profitable?

Yes, HEDCO generated a net profit of 92 k€ in 2024.

Where is the headquarters of HEDCO ?

The headquarters of HEDCO is located in GREZIEU-LA-VARENNE (69290), in the department Rhone.

Where to find the tax return of HEDCO ?

The tax return of HEDCO 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 HEDCO operate?

HEDCO operates in the sector Télécommunications filaires (NAF code 61.10Z). See the 'Sector positioning' section above to compare the company with its competitors.