Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-04-01 (10 years)Status: ActiveBusiness sector: Gestion de fondsLocation: BRIVE-LA-GAILLARDE (19100), Correze
HOLDING B.O.M. : revenue, balance sheet and financial ratios
HOLDING B.O.M. is a French company
founded 10 years ago,
specialized in the sector Gestion de fonds.
Based in BRIVE-LA-GAILLARDE (19100),
this company of category PME
shows in 2019 a revenue of 154 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING B.O.M. (SIREN 819709353)
Indicator
2019
2018
2017
2016
Revenue
154 400 €
154 400 €
154 400 €
131 207 €
Net income
48 523 €
102 084 €
107 942 €
16 159 €
EBITDA
6 878 €
1 054 €
8 780 €
25 117 €
Net margin
31.4%
66.1%
69.9%
12.3%
Revenue and income statement
Im Jahr 2019 erzielt HOLDING B.O.M. einen Umsatz von 154 k€. Im Zeitraum 2016-2019 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +5.6%. Leichter Rückgang von 0% vs 2018. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 154 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 7 k€, was 4.5% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.8 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 49 k€, d.h. 31.4% des Umsatzes.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
154 400 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
154 400 €
EBITDA (2019)
?
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
6 878 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 881 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 523 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 280%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 71%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 15.1 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 31.4% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
280.382%
Financial autonomy (2019)
?
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
70.618%
Cash flow / Revenue (2019)
?
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
31.427%
Repayment capacity (2019)
?
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
15.075
Solvency indicators evolution HOLDING B.O.M.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
1998.446
629.665
354.297
280.382
Financial autonomy
89.539
85.067
76.313
70.618
Repayment capacity
60.719
8.598
8.15
15.075
Cash flow / Revenue
12.931%
70.166%
66.117%
31.427%
Sector positioning
Verschuldungsgrad
280.382019
2017
2018
2019
Q1: 0.01
Med: 14.09
Q3: 115.95
Average
Im Jahr 2019 liegt über dem Median der Branche das verschuldungsgrad von HOLDING B.O.M. (280.38). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
70.62%2019
2017
2018
2019
Q1: 13.5%
Med: 53.04%
Q3: 87.88%
Gut-11 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das finanzielle autonomie von HOLDING B.O.M. (70.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
15.07 ans2019
2017
2018
2019
Q1: -0.13 ans
Med: 0.0 ans
Q3: 3.38 ans
Average
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von HOLDING B.O.M. (15.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 33.98. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 110.8x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2019)
?
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
33.978
Interest coverage (2019)
?
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
110.846
Liquidity indicators evolution HOLDING B.O.M.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
72.619
42.947
41.467
33.978
Interest coverage
20.512
115.296
815.844
110.846
Sector positioning
Liquiditätsquote
33.982019
2017
2018
2019
Q1: 99.47
Med: 355.82
Q3: 1949.83
Beobachten+8 pts over 3 years
Im Jahr 2019 liegt in den unteren 25% der Branche das liquiditätsquote von HOLDING B.O.M. (33.98). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
110.85x2019
2017
2018
2019
Q1: -44.24x
Med: 0.0x
Q3: 0.0x
Ausgezeichnet
Im Jahr 2019 liegt in den oberen 25% der Branche das zinsdeckung von HOLDING B.O.M. (110.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. WCR ist negativ (-386 Tage): Der Betrieb generiert strukturell Liquidität. Im Zeitraum 2016-2019 stieg der WCR um +24%.
Operating WCR (2019)
?
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
-165 526 €
Customer credit (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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
-386 j
WCR and payment terms evolution HOLDING B.O.M.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-217 602 €
-156 435 €
-106 212 €
-165 526 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
360
34
0
0
Supplier payment term (days)
0
24
51
0
Positioning of HOLDING B.O.M. in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 61 transactions of similar company sales
in 2019,
the value of HOLDING B.O.M. is estimated at
125 920 €
(range 62 311€ - 215 698€).
With an EBITDA of 6 878€, the sector multiple of 3.4x is applied.
The price/revenue ratio is 0.46x
(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 value2019
61 tx
62k€125k€215k€
125 920 €Range: 62 311€ - 215 698€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 878 €×3.4x
Estimation23 688 €
9 114€ - 44 079€
Revenue Multiple30%
154 400 €×0.46x
Estimation70 497 €
40 878€ - 101 511€
Net Income Multiple20%
48 523 €×9.6x
Estimation464 635 €
227 455€ - 816 027€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 HOLDING B.O.M. with other companies in the same sector:
Yes, HOLDING B.O.M. generated a net profit of 49 k€ in 2019.
Where is the headquarters of HOLDING B.O.M. ?
The headquarters of HOLDING B.O.M. is located in BRIVE-LA-GAILLARDE (19100), in the department Correze.
Where to find the tax return of HOLDING B.O.M. ?
The tax return of HOLDING B.O.M. 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 HOLDING B.O.M. operate?
HOLDING B.O.M. 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