Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-12-26 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LES BELLEVILLE (73440), Savoie
HOLDING CHRISTOPHE RANSOU : revenue, balance sheet and financial ratios
HOLDING CHRISTOPHE RANSOU is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LES BELLEVILLE (73440),
this company of category PME
shows in 2024 a revenue of 450 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING CHRISTOPHE RANSOU (SIREN 800043572)
Indicator
2024
2022
2021
2019
2018
Revenue
450 000 €
463 751 €
94 000 €
101 661 €
123 612 €
Net income
102 924 €
181 868 €
17 374 €
-13 732 €
-42 627 €
EBITDA
73 492 €
157 873 €
6 527 €
-25 151 €
-15 202 €
Net margin
22.9%
39.2%
18.5%
-13.5%
-34.5%
Revenue and income statement
In 2024, HOLDING CHRISTOPHE RANSOU achieves revenue of 450 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +24.0%. Slight decline of -3% vs 2022. After deducting consumption (0 €), gross margin stands at 450 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 73 k€, representing 16.3% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -53%, reducing margin by 17.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 103 k€, i.e. 22.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
450 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
450 000 €
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
73 492 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
74 603 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
102 924 €
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
16.3%
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 22.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
48.312%
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
29.681%
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
22.623%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
2022
2024
Debt ratio
29.707
36.442
46.933
27.384
48.312
Financial autonomy
68.426
63.963
49.474
47.536
29.681
Repayment capacity
-0.95
-1.952
-8.554
0.683
3.143
Cash flow / Revenue
-73.101%
-50.522%
-15.05%
38.191%
22.623%
Sector positioning
Debt ratio
48.312024
2021
2022
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+6 pts over 3 years
In 2024, the debt ratio of HOLDING CHRISTOPHE RANSOU (48.31) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
29.68%2024
2021
2022
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average-11 pts over 3 years
In 2024, the financial autonomy of HOLDING CHRISTOPHE RANSOU (29.7%) 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
3.14 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average+46 pts over 3 years
In 2024, the repayment capacity of HOLDING CHRISTOPHE RANSOU (3.14) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 15.63. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
15.632
Interest coverage (2024)
?
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
2021
2022
2024
Liquidity ratio
332.077
274.102
102.924
46.967
15.632
Interest coverage
-1384.726
-93.674
40.34
-0.137
1.554
Sector positioning
Liquidity ratio
15.632024
2021
2022
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average
In 2024, the liquidity ratio of HOLDING CHRISTOPHE RANSOU (15.63) 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
1.55x2024
2021
2022
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Good-12 pts over 3 years
In 2024, the interest coverage of HOLDING CHRISTOPHE RANSOU (1.6x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). WCR is negative (-896 days): operations structurally generate cash. Notable WCR improvement over the period (-1124%), freeing up cash.
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
-1 120 550 €
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
68 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 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
-896 j
WCR and payment terms evolution HOLDING CHRISTOPHE RANSOU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
2022
2024
Operating WCR
109 465 €
98 565 €
12 975 €
-306 586 €
-1 120 550 €
Inventory turnover (days)
0
0
459
0
0
Customer payment term (days)
367
399
38
0
0
Supplier payment term (days)
71
173
5
32
68
Positioning of HOLDING CHRISTOPHE RANSOU in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of HOLDING CHRISTOPHE RANSOU is estimated at
431 577 €
(range 123 326€ - 935 817€).
With an EBITDA of 73 492€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
123k€431k€935k€
431 577 €Range: 123 326€ - 935 817€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 492 €×5.0x
Estimation369 761 €
63 652€ - 611 699€
Revenue Multiple30%
450 000 €×0.38x
Estimation169 928 €
80 993€ - 343 196€
Net Income Multiple20%
102 924 €×9.5x
Estimation978 593 €
336 013€ - 2 635 045€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare HOLDING CHRISTOPHE RANSOU with other companies in the same sector:
Frequently asked questions about HOLDING CHRISTOPHE RANSOU
What is the revenue of HOLDING CHRISTOPHE RANSOU ?
The revenue of HOLDING CHRISTOPHE RANSOU in 2024 is 450 k€.
Is HOLDING CHRISTOPHE RANSOU profitable?
Yes, HOLDING CHRISTOPHE RANSOU generated a net profit of 103 k€ in 2024.
Where is the headquarters of HOLDING CHRISTOPHE RANSOU ?
The headquarters of HOLDING CHRISTOPHE RANSOU is located in LES BELLEVILLE (73440), in the department Savoie.
Where to find the tax return of HOLDING CHRISTOPHE RANSOU ?
The tax return of HOLDING CHRISTOPHE RANSOU 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 CHRISTOPHE RANSOU operate?
HOLDING CHRISTOPHE RANSOU operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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