Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-17 (13 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-ETIENNE (42000), Loire
HIKE G : revenue, balance sheet and financial ratios
HIKE G is a French company
founded 13 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-ETIENNE (42000),
this company of category PME
shows in 2024 a revenue of 17 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, HIKE G réalise un chiffre d'affaires de 17 k€. Le chiffre d'affaires est en recul sur la période 2015-2024 (TCAM : -27.7%). Baisse significative de -92% vs 2023. Après déduction des consommations (0 €), la marge brute s'établit à 17 k€, soit un taux de 100%. Ce ratio mesure la capacité à dégager de la valeur sur l'activité commerciale. L'EBE (Excédent Brut d'Exploitation = Marge brute - Charges de personnel - Impôts & taxes) atteint -25 k€, représentant -146.5% du CA. Attention effet ciseau négatif : malgré l'évolution du CA (-92%), l'EBE varie de +85%, réduisant la marge de 70.7 pts. Cela traduit une hausse des charges plus rapide que celle du CA. L'EBE négatif signifie que l'exploitation ne couvre pas les charges courantes : situation préoccupante. Le résultat net est déficitaire à -8 k€ (-47.0% du CA), ce qui impactera les capitaux propres.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 183 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 183 €
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
-25 171 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 862 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 074 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-146.5%
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à 16%. Ce niveau très faible traduit une structure financière solide, offrant une marge de manœuvre importante pour de futurs investissements ou acquisitions. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint 75%. Cette autonomie élevée signifie que l'entreprise finance majoritairement ses actifs par ses fonds propres, gage de solidité.
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
15.557%
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
74.51%
Cash flow / Revenue (2024)
?
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
-55.695%
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
-24.124
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
200.862
123.474
81.947
1.762
60.642
58.483
84.059
54.599
12.263
15.557
Financial autonomy
30.756
40.952
51.037
72.425
41.273
43.252
28.46
39.067
79.367
74.51
Repayment capacity
4.058
4.135
3.167
11.119
12.146
4.765
3.439
3.145
-0.763
-24.124
Cash flow / Revenue
31.183%
29.213%
33.852%
0.366%
4.881%
13.71%
11.965%
10.506%
-106.074%
-55.695%
Sector positioning
Taux d'endettement
15.562024
2022
2023
2024
Q1: 0.0
Med: 8.3
Q3: 92.95
Average-7 pts over 3 years
En 2024, le taux d'endettement de HIKE G (15.56) se situe au-dessus de la médiane sectorielle. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Un effort de réduction pourrait améliorer la solidité financière.
Autonomie financière
74.51%2024
2022
2023
2024
Q1: 4.58%
Med: 48.37%
Q3: 87.3%
Bon+25 pts over 3 years
En 2024, le autonomie financière de HIKE G (74.5%) se situe au-dessus de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Cette position confortable offre une marge de sécurité appréciable.
Capacité de remboursement
-24.12 ans2024
2022
2023
2024
Q1: -0.01 ans
Med: 0.0 ans
Q3: 3.02 ans
Excellent-50 pts over 3 years
En 2024, le capacité de remboursement de HIKE G (-24.1 an) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Une capacité courte reflète une dette maîtrisée et une bonne génération de trésorerie.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 135.76. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois.
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
135.765
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
-11.299
Liquidity indicators evolution HIKE G
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
347.445
281.823
373.275
142.317
58.726
93.618
44.918
66.979
233.186
135.765
Interest coverage
26.564
38.37
40.415
72580.18
0.0
0.908
0.375
0.455
-50.587
-11.299
Sector positioning
Ratio de liquidité
135.762024
2022
2023
2024
Q1: 100.7
Med: 470.56
Q3: 3112.15
Average
En 2024, le ratio de liquidité de HIKE G (135.76) se situe en dessous de la médiane sectorielle. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Une amélioration permettrait de renforcer la position concurrentielle.
Couverture des intérêts
-11.3x2024
2022
2023
2024
Q1: -71.27x
Med: 0.0x
Q3: 0.0x
Average-29 pts over 3 years
En 2024, le couverture des intérêts de HIKE G (-11.3x) se situe en dessous de la médiane sectorielle. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Une amélioration permettrait de renforcer la position concurrentielle.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks. Délai moyen de paiement clients : 0 jours (formule : Créances clients / CA TTC x 360). Délai fournisseurs : 33 jours. Excellente situation : les fournisseurs financent 33 jours du cycle d'exploitation (modèle type grande distribution). La rotation des stocks est de 6268 jours (= Stock moyen / Coût d'achat x 360). Ce niveau élevé immobilise de la trésorerie et génère potentiellement un risque d'obsolescence. Au global, le BFR représente 1639 jours de CA, soit 78 k€ à financer en permanence. Sur 2015-2024, le BFR a augmenté de +271%, nécessitant un financement accru.
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
78 232 €
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
33 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
6268 j
WCR in days of revenue (2024)
?
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
1639 j
WCR and payment terms evolution HIKE G
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-45 702 €
-54 082 €
-39 004 €
-93 244 €
-161 841 €
-168 580 €
-232 816 €
-186 628 €
-135 718 €
78 232 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
6268
Customer payment term (days)
2
2
8
0
0
53
50
19
6
0
Supplier payment term (days)
4
5
11
11
10
67
10
21
49
33
Positioning of HIKE G in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of HIKE G is estimated at
5 230 €
(range 2 706€ - 14 564€).
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
2k€5k€14k€
5 230 €Range: 2 706€ - 14 564€
NAF 5 année 2024
Valuation method used
Revenue Multiple
17 183 €
×
0.30x
=5 231 €
Range: 2 706€ - 14 564€
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 62 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 (Gestion de fonds)
Compare HIKE G with other companies in the same sector:
The headquarters of HIKE G is located in SAINT-ETIENNE (42000), in the department Loire.
Where to find the tax return of HIKE G ?
The tax return of HIKE G 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 HIKE G operate?
HIKE G operates in the sector Gestion de fonds (NAF code 66.30Z). 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