Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-15 (13 years)Status: ActiveBusiness sector: Services auxiliaires des transports aériensLocation: PARIS (75008), Paris
HELINE FIRST : revenue, balance sheet and financial ratios
HELINE FIRST is a French company
founded 13 years ago,
specialized in the sector Services auxiliaires des transports aériens.
Based in PARIS (75008),
this company of category PME
shows in 2016 a revenue of 208 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HELINE FIRST (SIREN 789216934)
Indicator
2016
2015
2014
2013
Revenue
207 951 €
210 446 €
108 362 €
91 867 €
Net income
380 €
5 084 €
14 871 €
-5 688 €
EBITDA
-1 749 €
6 809 €
16 426 €
-5 669 €
Net margin
0.2%
2.4%
13.7%
-6.2%
Revenue and income statement
En 2016, HELINE FIRST alcanza unos ingresos de 208 k€. En el período 2013-2016, la empresa muestra un fuerte crecimiento con una TCAC de +31.3%. Ligera caída de -1% vs 2015. Tras deducir el consumo (0 €), el margen bruto se sitúa en 208 k€, es decir, una tasa del 100%. El EBITDA alcanza -2 k€, representando el -0.8% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-1%), el EBITDA varía en -126%, reduciendo el margen en 4.1 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 380 €, es decir, el 0.2% de los ingresos.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
207 951 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
207 951 €
EBITDA (2016)
?
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
-1 749 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 349 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
380 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.8%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 27%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 9%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 4.8 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 0.4% de los ingresos.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
26.587%
Financial autonomy (2016)
?
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
8.976%
Cash flow / Revenue (2016)
?
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
0.362%
Repayment capacity (2016)
?
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
4.846
Asset age ratio (2016)
?
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
Debt ratio
-4.799
26.031
6.486
26.587
Financial autonomy
2.357
10.406
3.034
8.976
Repayment capacity
0.0
0.161
0.068
4.846
Cash flow / Revenue
-6.192%
13.723%
2.489%
0.362%
Sector positioning
Ratio de endeudamiento
26.592016
2014
2015
2016
Q1: 0.0
Med: 1.52
Q3: 43.28
Average-10 pts over 3 years
En 2016, el ratio de endeudamiento de HELINE FIRST (26.59) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
8.98%2016
2014
2015
2016
Q1: 3.44%
Med: 24.17%
Q3: 43.55%
Average+30 pts over 3 years
En 2016, el autonomía financiera de HELINE FIRST (9.0%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
4.85 ans2016
2014
2015
2016
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.61 ans
Vigilar+50 pts over 3 years
En 2016, el capacidad de reembolso de HELINE FIRST (4.8 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 166.63. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2016)
?
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
166.63
Interest coverage (2016)
?
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
-24.528
Liquidity indicators evolution HELINE FIRST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
Liquidity ratio
66.628
194.304
184.233
166.63
Interest coverage
-0.353
1.498
4.729
-24.528
Sector positioning
Ratio de liquidez
166.632016
2014
2015
2016
Q1: 99.03
Med: 129.18
Q3: 192.9
Bueno-10 pts over 3 years
En 2016, el ratio de liquidez de HELINE FIRST (166.63) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
-24.53x2016
2014
2015
2016
Q1: 0.0x
Med: 0.07x
Q3: 2.63x
Vigilar-28 pts over 3 years
En 2016, el cobertura de intereses de HELINE FIRST (-24.5x) se sitúa en el 25% más bajo del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Baja cobertura puede indicar fragilidad ante variaciones de tipos o ingresos.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 60 días. Plazo proveedores: 33 días. La empresa debe financiar 27 días de desfase. El FM representa 30 días de ingresos. En 2013-2016, el FM aumentó en +301%.
Operating WCR (2016)
?
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
17 403 €
Customer credit (2016)
?
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
60 j
Supplier credit (2016)
?
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
33 j
Inventory turnover (2016)
?
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 in days of revenue (2016)
?
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
30 j
WCR and payment terms evolution HELINE FIRST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Operating WCR
-8 661 €
-2 084 €
6 259 €
17 403 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
7
34
33
60
Supplier payment term (days)
14
23
17
33
Positioning of HELINE FIRST in its sector
Comparison with sector Services auxiliaires des transports aériens
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of HELINE FIRST is estimated at
18 799 €
(range 12 030€ - 58 620€).
The price/revenue ratio is 0.15x
(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.
Estimated enterprise value2016
205 transactions
12k€18k€58k€
18 799 €Range: 12 030€ - 58 620€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
207 951 €×0.15x
Estimation31 137 €
19 979€ - 97 045€
Net Income Multiple20%
380 €×0.8x
Estimation294 €
108€ - 984€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports aériens)
Compare HELINE FIRST with other companies in the same sector:
Yes, HELINE FIRST generated a net profit of 380€ in 2016.
Where is the headquarters of HELINE FIRST ?
The headquarters of HELINE FIRST is located in PARIS (75008), in the department Paris.
Where to find the tax return of HELINE FIRST ?
The tax return of HELINE FIRST 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 HELINE FIRST operate?
HELINE FIRST operates in the sector Services auxiliaires des transports aériens (NAF code 52.23Z). 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