Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2012-10-09 (13 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: BONDUES (59910), Nord
HENIN BEAUMONT 15 : revenue, balance sheet and financial ratios
HENIN BEAUMONT 15 is a French company
founded 13 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in BONDUES (59910),
this company of category ETI
shows in 2022 a revenue of 111 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HENIN BEAUMONT 15 (SIREN 788846475)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
111 003 €
341 929 €
482 812 €
743 191 €
564 549 €
N/C
N/C
Net income
15 749 €
18 058 €
84 887 €
-3 098 €
3 167 €
8 899 €
5 751 €
-25 967 €
-13 042 €
EBITDA
15 955 €
20 856 €
102 496 €
-3 098 €
3 168 €
8 900 €
5 752 €
-25 966 €
-13 042 €
Net margin
N/C
N/C
76.5%
-0.9%
0.7%
1.2%
1.0%
N/C
N/C
Revenue and income statement
In 2024, HENIN BEAUMONT 15 generates positive net income of 16 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2024)
?
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
15 955 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 756 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 749 €
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 0%. 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 36%. 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
0.0%
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
35.643%
Repayment capacity (2024)
?
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
0.0
Solvency indicators evolution HENIN BEAUMONT 15
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1232.138
-1490.573
-3415.263
-1441.775
-1473.487
-183.912
17.298
13.79
0.0
Financial autonomy
-5.731
-6.887
-2.354
-3.083
-2.434
-8.33
31.125
47.021
35.643
Repayment capacity
-10.221
-21.116
184.303
35.862
88.251
-13.099
0.128
0.618
0.0
Cash flow / Revenue
None%
None%
1.019%
1.197%
0.656%
-0.906%
76.473%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Good-6 pts over 3 years
In 2024, the debt ratio of HENIN BEAUMONT 15 (0.00) 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
35.64%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Good+10 pts over 3 years
In 2024, the financial autonomy of HENIN BEAUMONT 15 (35.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Good
In 2024, the repayment capacity of HENIN BEAUMONT 15 (0.00) 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 155.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.8x. Financial charges are adequately covered by operations.
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
155.384
Interest coverage (2024)
?
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
3.786
Liquidity indicators evolution HENIN BEAUMONT 15
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
284.762
2365.844
455.615
170.551
150.224
107.515
157.5
215.076
155.384
Interest coverage
0.0
-0.004
0.017
0.0
0.0
0.0
0.0
2.56
3.786
Sector positioning
Liquidity ratio
155.382024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Average
In 2024, the liquidity ratio of HENIN BEAUMONT 15 (155.38) 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
3.79x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Good+30 pts over 3 years
In 2024, the interest coverage of HENIN BEAUMONT 15 (3.8x) 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
-424 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 HENIN BEAUMONT 15
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
1 306 451 €
698 904 €
341 010 €
230 864 €
162 644 €
0 €
0 €
Inventory turnover (days)
0
0
700
303
215
36
0
0
0
Customer payment term (days)
0
0
4
0
0
0
1
0
0
Supplier payment term (days)
133
22
71
461
1043
151
-983
-719
-424
Positioning of HENIN BEAUMONT 15 in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of HENIN BEAUMONT 15 is estimated at
94 480 €
(range 26 112€ - 169 539€).
With an EBITDA of 15 955€, the sector multiple of 5.6x is applied.
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
169 transactions
26k€94k€169k€
94 480 €Range: 26 112€ - 169 539€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 955 €×5.6x
Estimation89 345 €
23 650€ - 159 470€
Net Income Multiple20%
15 749 €×6.8x
Estimation107 319 €
32 267€ - 194 712€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare HENIN BEAUMONT 15 with other companies in the same sector:
Frequently asked questions about HENIN BEAUMONT 15
What is the revenue of HENIN BEAUMONT 15 ?
The revenue of HENIN BEAUMONT 15 in 2022 is 111 k€.
Is HENIN BEAUMONT 15 profitable?
Yes, HENIN BEAUMONT 15 generated a net profit of 16 k€ in 2024.
Where is the headquarters of HENIN BEAUMONT 15 ?
The headquarters of HENIN BEAUMONT 15 is located in BONDUES (59910), in the department Nord.
Where to find the tax return of HENIN BEAUMONT 15 ?
The tax return of HENIN BEAUMONT 15 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 HENIN BEAUMONT 15 operate?
HENIN BEAUMONT 15 operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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