Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-06-06 (7 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: ANGERS (49100), Maine-et-Loire
HOLDING DU 28 : revenue, balance sheet and financial ratios
HOLDING DU 28 is a French company
founded 7 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in ANGERS (49100),
this company of category PME
shows in 2024 a revenue of 108 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING DU 28 (SIREN 840506042)
Indicator
2024
2023
2022
2020
Revenue
108 000 €
108 000 €
108 000 €
60 000 €
Net income
94 627 €
79 033 €
61 067 €
63 178 €
EBITDA
8 942 €
-38 618 €
-18 875 €
-15 213 €
Net margin
87.6%
73.2%
56.5%
105.3%
Revenue and income statement
En 2024, HOLDING DU 28 alcanza unos ingresos de 108 k€. En el período 2020-2024, la empresa muestra un fuerte crecimiento con una TCAC de +15.8%. Ligera caída de 0% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 108 k€, es decir, una tasa del 100%. El EBITDA alcanza 9 k€, representando el 8.3% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +44.0 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 95 k€, es decir, el 87.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
108 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
108 000 €
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
8 942 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 644 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
94 627 €
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
8.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 54%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 63%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 3.2 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 87.9% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
54.061%
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
63.009%
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
87.894%
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
3.18
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
2020
2022
2023
2024
Debt ratio
160.428
62.359
74.326
54.061
Financial autonomy
35.576
57.933
55.24
63.009
Repayment capacity
5.649
3.649
4.246
3.18
Cash flow / Revenue
112.502%
60.545%
75.179%
87.894%
Sector positioning
Ratio de endeudamiento
54.062024
2022
2023
2024
Q1: -20.86
Med: 5.98
Q3: 146.91
Average
En 2024, el ratio de endeudamiento de HOLDING DU 28 (54.06) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
63.01%2024
2022
2023
2024
Q1: 0.04%
Med: 27.65%
Q3: 73.85%
Bueno+8 pts over 3 years
En 2024, el autonomía financiera de HOLDING DU 28 (63.0%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
3.18 ans2024
2022
2023
2024
Q1: -0.02 ans
Med: 0.66 ans
Q3: 10.59 ans
Average
En 2024, el capacidad de reembolso de HOLDING DU 28 (3.2 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 949.77. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 166.6x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
949.769
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
166.618
Liquidity indicators evolution HOLDING DU 28
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2022
2023
2024
Liquidity ratio
88.586
91.32
686.153
949.769
Interest coverage
-47.906
-30.395
-27.573
166.618
Sector positioning
Ratio de liquidez
949.772024
2022
2023
2024
Q1: 83.89
Med: 308.33
Q3: 1331.54
Bueno+40 pts over 3 years
En 2024, el ratio de liquidez de HOLDING DU 28 (949.77) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
166.62x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.08x
Excelente+50 pts over 3 years
En 2024, el cobertura de intereses de HOLDING DU 28 (166.6x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 123 días. Plazo proveedores: 6 días. El desfase de 117 días pesa sobre la tesorería. El FM representa 704 días de ingresos. En 2020-2024, el FM aumentó en +700%.
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
211 217 €
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
123 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
6 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
704 j
WCR and payment terms evolution HOLDING DU 28
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2022
2023
2024
Operating WCR
-35 203 €
-39 422 €
149 077 €
211 217 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
113
43
30
123
Supplier payment term (days)
33
20
15
6
Positioning of HOLDING DU 28 in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of HOLDING DU 28 is estimated at
180 135 €
(range 55 389€ - 327 405€).
With an EBITDA of 8 942€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
55k€180k€327k€
180 135 €Range: 55 389€ - 327 405€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 942 €×5.6x
Estimation50 074 €
13 255€ - 89 375€
Revenue Multiple30%
108 000 €×0.81x
Estimation87 116 €
33 290€ - 162 450€
Net Income Multiple20%
94 627 €×6.8x
Estimation644 820 €
193 877€ - 1 169 914€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare HOLDING DU 28 with other companies in the same sector:
Yes, HOLDING DU 28 generated a net profit of 95 k€ in 2024.
Where is the headquarters of HOLDING DU 28 ?
The headquarters of HOLDING DU 28 is located in ANGERS (49100), in the department Maine-et-Loire.
Where to find the tax return of HOLDING DU 28 ?
The tax return of HOLDING DU 28 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 DU 28 operate?
HOLDING DU 28 operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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