HLSD INVESTISSEMENT : revenue, balance sheet and financial ratios
HLSD INVESTISSEMENT is a French company
founded 14 years ago,
specialized in the sector Gestion de fonds.
Based in BREUILLET (17920),
this company of category PME
shows in 2021 a revenue of 223 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HLSD INVESTISSEMENT (SIREN 749811576)
Indicator
2021
2020
2019
2018
Revenue
223 000 €
443 700 €
694 603 €
629 780 €
Net income
718 267 €
852 202 €
27 619 €
11 121 €
EBITDA
-107 140 €
-67 881 €
30 335 €
18 772 €
Net margin
322.1%
192.1%
4.0%
1.8%
Revenue and income statement
In 2021, HLSD INVESTISSEMENT achieves revenue of 223 k€. Revenue is declining over the period 2018-2021 (CAGR: -29.3%). Significant drop of -50% vs 2020. After deducting consumption (0 €), gross margin stands at 223 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -107 k€, representing -48.0% of revenue. Warning negative scissor effect: despite revenue change (-50%), EBITDA varies by -58%, reducing margin by 32.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 718 k€, i.e. 322.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
223 000 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
223 000 €
EBITDA (2021)
?
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
-107 140 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-104 084 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
718 267 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-45.1%
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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.325%
Financial autonomy (2021)
?
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
82.592%
Cash flow / Revenue (2021)
?
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
-45.335%
Repayment capacity (2021)
?
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
-0.03
Asset age ratio (2021)
?
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
2018
2019
2020
2021
Debt ratio
29.69
30.555
6.938
0.325
Financial autonomy
61.997
65.462
68.102
82.592
Repayment capacity
33.937
20.344
-0.337
-0.03
Cash flow / Revenue
0.832%
1.355%
-19.217%
-45.335%
Sector positioning
Debt ratio
0.332021
2019
2020
2021
Q1: 0.02
Med: 16.89
Q3: 133.03
Good-28 pts over 3 years
In 2021, the debt ratio of HLSD INVESTISSEMENT (0.33) 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
82.59%2021
2019
2020
2021
Q1: 13.27%
Med: 52.51%
Q3: 87.72%
Good+13 pts over 3 years
In 2021, the financial autonomy of HLSD INVESTISSEMENT (82.6%) 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
-0.03 years2021
2019
2020
2021
Q1: -0.13 years
Med: 0.0 years
Q3: 3.51 years
Good-31 pts over 3 years
In 2021, the repayment capacity of HLSD INVESTISSEMENT (-0.03) 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 551.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
551.073
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
177.817
244.614
280.279
551.073
Interest coverage
22.843
15.395
-3.992
-1.987
Sector positioning
Liquidity ratio
551.072021
2019
2020
2021
Q1: 95.49
Med: 362.13
Q3: 2062.52
Good+14 pts over 3 years
In 2021, the liquidity ratio of HLSD INVESTISSEMENT (551.07) 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
-1.99x2021
2019
2020
2021
Q1: -41.51x
Med: 0.0x
Q3: 0.0x
Average-26 pts over 3 years
In 2021, the interest coverage of HLSD INVESTISSEMENT (-2.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. Favorable situation: supplier credit is longer than customer credit by 6 days. WCR is negative (-179 days): operations structurally generate cash. Notable WCR improvement over the period (-194%), freeing up cash.
Operating WCR (2021)
?
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
-110 793 €
Customer credit (2021)
?
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
8 j
Supplier credit (2021)
?
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
14 j
Inventory turnover (2021)
?
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 (2021)
?
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
-179 j
WCR and payment terms evolution HLSD INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
117 278 €
154 834 €
191 186 €
-110 793 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
68
51
36
8
Supplier payment term (days)
66
55
30
14
Positioning of HLSD INVESTISSEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 76 transactions of similar company sales
in 2021,
the value of HLSD INVESTISSEMENT is estimated at
3 186 018 €
(range 768 279€ - 4 065 089€).
The price/revenue ratio is 0.33x
(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 value2021
76 tx
768k€3186k€4065k€
3 186 018 €Range: 768 279€ - 4 065 089€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
223 000 €×0.33x
Estimation74 548 €
33 590€ - 200 772€
Net Income Multiple20%
718 267 €×10.9x
Estimation7 853 223 €
1 870 314€ - 9 861 564€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 76 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 HLSD INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about HLSD INVESTISSEMENT
What is the revenue of HLSD INVESTISSEMENT ?
The revenue of HLSD INVESTISSEMENT in 2021 is 223 k€.
Is HLSD INVESTISSEMENT profitable?
Yes, HLSD INVESTISSEMENT generated a net profit of 718 k€ in 2021.
Where is the headquarters of HLSD INVESTISSEMENT ?
The headquarters of HLSD INVESTISSEMENT is located in BREUILLET (17920), in the department Charente-Maritime.
Where to find the tax return of HLSD INVESTISSEMENT ?
The tax return of HLSD INVESTISSEMENT 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 HLSD INVESTISSEMENT operate?
HLSD INVESTISSEMENT 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