Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-01 (13 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: LE THOR (84250), Vaucluse
HEXAGONES AGENCEMENT : revenue, balance sheet and financial ratios
HEXAGONES AGENCEMENT is a French company
founded 13 years ago,
specialized in the sector Agencement de lieux de vente.
Based in LE THOR (84250),
this company of category PME
shows in 2023 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HEXAGONES AGENCEMENT (SIREN 751786955)
Indicator
2024
2023
2021
2019
2018
2017
2016
Revenue
N/C
2 015 017 €
1 335 176 €
3 120 602 €
2 243 445 €
1 954 564 €
2 470 294 €
Net income
41 023 €
4 552 €
441 851 €
320 076 €
139 374 €
28 053 €
33 344 €
EBITDA
N/C
5 985 €
439 371 €
423 519 €
157 148 €
31 477 €
50 460 €
Net margin
N/C
0.2%
33.1%
10.3%
6.2%
1.4%
1.3%
Revenue and income statement
In 2024, HEXAGONES AGENCEMENT generates positive net income of 41 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 33 k€ -> 41 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
41 023 €
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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
65.988%
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
31.63%
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
2016
2017
2018
2019
2021
2023
2024
Debt ratio
33.459
6.222
3.631
12.42
72.677
48.872
65.988
Financial autonomy
15.9
25.202
27.792
41.957
40.511
28.929
31.63
Repayment capacity
1.208
0.45
0.094
0.202
0.976
-57.617
None
Cash flow / Revenue
1.747%
1.302%
4.226%
9.579%
23.702%
-0.228%
None%
Sector positioning
Debt ratio
65.992024
2021
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Watch+10 pts over 3 years
In 2024, the debt ratio of HEXAGONES AGENCEMENT (65.99) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
31.63%2024
2021
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Average-16 pts over 3 years
In 2024, the financial autonomy of HEXAGONES AGENCEMENT (31.6%) 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
-57.62 years2023
2021
2023
Q1: 0.0 years
Med: 0.22 years
Q3: 1.53 years
Excellent-45 pts over 2 years
In 2023, the repayment capacity of HEXAGONES AGENCEMENT (-57.62) 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 216.00. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2023
2024
Liquidity ratio
124.484
134.57
144.8
198.025
499.083
274.908
215.999
Interest coverage
2.142
4.826
0.085
0.069
0.482
82.79
None
Sector positioning
Liquidity ratio
216.02024
2021
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Good-19 pts over 3 years
In 2024, the liquidity ratio of HEXAGONES AGENCEMENT (216.00) 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
82.79x2023
2021
2023
Q1: 0.0x
Med: 0.27x
Q3: 2.23x
Excellent+25 pts over 2 years
In 2023, the interest coverage of HEXAGONES AGENCEMENT (82.8x) 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 (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 HEXAGONES AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2023
2024
Operating WCR
394 778 €
286 090 €
554 826 €
147 854 €
20 962 €
345 495 €
0 €
Inventory turnover (days)
0
2
4
2
5
6
0
Customer payment term (days)
71
71
107
45
73
142
0
Supplier payment term (days)
84
72
84
38
37
85
0
Positioning of HEXAGONES AGENCEMENT in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of HEXAGONES AGENCEMENT is estimated at
139 344 €
(range 55 109€ - 317 728€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
55k€139k€317k€
139 344 €Range: 55 109€ - 317 728€
NAF 5 année 2024
Valuation method used
Net Income Multiple
41 023 €
×
3.4x
=139 344 €
Range: 55 110€ - 317 729€
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 51 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 (Agencement de lieux de vente)
Compare HEXAGONES AGENCEMENT with other companies in the same sector:
Frequently asked questions about HEXAGONES AGENCEMENT
What is the revenue of HEXAGONES AGENCEMENT ?
The revenue of HEXAGONES AGENCEMENT in 2023 is 2.0 M€.
Is HEXAGONES AGENCEMENT profitable?
Yes, HEXAGONES AGENCEMENT generated a net profit of 41 k€ in 2024.
Where is the headquarters of HEXAGONES AGENCEMENT ?
The headquarters of HEXAGONES AGENCEMENT is located in LE THOR (84250), in the department Vaucluse.
Where to find the tax return of HEXAGONES AGENCEMENT ?
The tax return of HEXAGONES AGENCEMENT 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 HEXAGONES AGENCEMENT operate?
HEXAGONES AGENCEMENT operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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