Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-03-21 (14 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ESSERT (90850), Territoire de Belfort
HOLDING ESC JEANROY : revenue, balance sheet and financial ratios
HOLDING ESC JEANROY is a French company
founded 14 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ESSERT (90850),
this company of category PME
shows in 2025 a revenue of 22 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING ESC JEANROY (SIREN 750842379)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
22 271 €
97 192 €
97 018 €
90 601 €
95 850 €
95 053 €
105 896 €
121 436 €
180 000 €
165 000 €
Net income
-21 170 €
-9 259 €
-17 332 €
-10 894 €
-9 977 €
-7 406 €
-7 017 €
-8 600 €
-78 387 €
-68 456 €
EBITDA
-7 097 €
4 802 €
4 832 €
-402 €
1 074 €
4 547 €
5 852 €
6 834 €
-60 876 €
-107 844 €
Net margin
-95.1%
-9.5%
-17.9%
-12.0%
-10.4%
-7.8%
-6.6%
-7.1%
-43.5%
-41.5%
Revenue and income statement
In 2025, HOLDING ESC JEANROY achieves revenue of 22 k€. Revenue is declining over the period 2016-2025 (CAGR: -19.9%). Significant drop of -77% vs 2024. After deducting consumption (0 €), gross margin stands at 22 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 -7 k€, representing -31.9% of revenue. Warning negative scissor effect: despite revenue change (-77%), EBITDA varies by -248%, reducing margin by 36.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -21 k€ (-95.1% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
22 271 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 271 €
EBITDA (2025)
?
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
-7 097 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 096 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 170 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-31.9%
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 2%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.97%
Financial autonomy (2025)
?
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
0.818%
Cash flow / Revenue (2025)
?
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
-95.052%
Repayment capacity (2025)
?
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
-0.003
Solvency indicators evolution HOLDING ESC JEANROY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
76.579
99.839
94.801
-55.847
109.776
112.943
113.677
124.087
0.357
1.97
Financial autonomy
42.009
49.049
45.761
-26.641
50.436
52.203
52.239
55.188
0.156
0.818
Repayment capacity
-4.42
-3.274
-24.306
-22.747
-14.638
-5.536
-0.006
-0.004
-0.008
-0.003
Cash flow / Revenue
-41.488%
-43.548%
-7.082%
-6.626%
-7.791%
-10.41%
-12.023%
-17.866%
-9.528%
-95.052%
Sector positioning
Debt ratio
1.972025
2023
2024
2025
Q1: 0.1
Med: 12.78
Q3: 79.19
Good-46 pts over 3 years
In 2025, the debt ratio of HOLDING ESC JEANROY (1.97) 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
0.82%2025
2023
2024
2025
Q1: 14.33%
Med: 56.86%
Q3: 88.94%
Average-28 pts over 3 years
In 2025, the financial autonomy of HOLDING ESC JEANROY (0.8%) 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
-0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.37 years
Excellent
In 2025, the repayment capacity of HOLDING ESC JEANROY (-0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 5.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
5.296
Interest coverage (2025)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
7.53
4.204
4.983
4.391
9.626
4.678
2.118
2.693
3.487
5.296
Interest coverage
-17.35
-27.066
223.954
236.483
262.833
1038.268
-2609.95
458.692
303.103
-209.525
Sector positioning
Liquidity ratio
5.32025
2023
2024
2025
Q1: 133.41
Med: 540.0
Q3: 2678.02
Watch-8 pts over 3 years
In 2025, the liquidity ratio of HOLDING ESC JEANROY (5.30) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-209.53x2025
2023
2024
2025
Q1: -44.22x
Med: 0.0x
Q3: 1.81x
Average-50 pts over 3 years
In 2025, the interest coverage of HOLDING ESC JEANROY (-209.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 274 days. Excellent situation: suppliers finance 274 days of the operating cycle (retail model). WCR is negative (-12136 days): operations structurally generate cash. Notable WCR improvement over the period (-152%), freeing up cash.
Operating WCR (2025)
?
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
-750 762 €
Customer credit (2025)
?
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 (2025)
?
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
274 j
Inventory turnover (2025)
?
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 (2025)
?
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
-12136 j
WCR and payment terms evolution HOLDING ESC JEANROY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-298 200 €
-405 434 €
-463 637 €
-526 895 €
-617 354 €
-647 768 €
-714 117 €
-724 566 €
-731 970 €
-750 762 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
7
8
0
Supplier payment term (days)
71
47
206
136
139
61
141
143
148
274
Positioning of HOLDING ESC JEANROY in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of HOLDING ESC JEANROY is estimated at
14 049 €
(range 5 843€ - 15 879€).
The price/revenue ratio is 0.63x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
54 tx
5k€14k€15k€
14 049 €Range: 5 843€ - 15 879€
NAF 5 année 2025
Valuation method used
Revenue Multiple
22 271 €
×
0.63x
=14 049 €
Range: 5 843€ - 15 880€
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 54 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 ESC JEANROY with other companies in the same sector:
Frequently asked questions about HOLDING ESC JEANROY
What is the revenue of HOLDING ESC JEANROY ?
The revenue of HOLDING ESC JEANROY in 2025 is 22 k€.
Is HOLDING ESC JEANROY profitable?
HOLDING ESC JEANROY recorded a net loss in 2025.
Where is the headquarters of HOLDING ESC JEANROY ?
The headquarters of HOLDING ESC JEANROY is located in ESSERT (90850), in the department Territoire de Belfort.
Where to find the tax return of HOLDING ESC JEANROY ?
The tax return of HOLDING ESC JEANROY 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 ESC JEANROY operate?
HOLDING ESC JEANROY 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