Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-04-15 (37 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: WAMBRECHIES (59118), Nord
HOLDING GROUPE BULTEAU : revenue, balance sheet and financial ratios
HOLDING GROUPE BULTEAU is a French company
founded 37 years ago,
specialized in the sector Activités des sièges sociaux.
Based in WAMBRECHIES (59118),
this company of category ETI
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING GROUPE BULTEAU (SIREN 350469037)
Indicator
2024
2023
2022
2021
2020
2019
2015
Revenue
2 501 339 €
2 243 815 €
1 951 828 €
1 880 235 €
1 954 573 €
2 144 268 €
1 933 534 €
Net income
44 386 301 €
8 134 163 €
6 742 678 €
5 659 457 €
8 968 362 €
1 270 957 €
5 558 547 €
EBITDA
-337 615 €
-344 090 €
44 531 €
149 004 €
37 265 €
292 649 €
216 374 €
Net margin
1774.5%
362.5%
345.5%
301.0%
458.8%
59.3%
287.5%
Revenue and income statement
In 2024, HOLDING GROUPE BULTEAU achieves revenue of 2.5 M€. Revenue is growing positively over 7 years (CAGR: +2.9%). Vs 2023, growth of +11% (2.2 M€ -> 2.5 M€). After deducting consumption (0 €), gross margin stands at 2.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -338 k€, representing -13.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 44.4 M€, i.e. 1774.5% 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
2 501 339 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 501 339 €
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
-337 615 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-121 114 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 386 301 €
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
-13.5%
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
The debt ratio (= Financial debt / Equity x 100) stands at 9%. 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 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1821.5% 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
9.144%
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
85.226%
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
1821.487%
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
0.25
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOLDING GROUPE BULTEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2019
2020
2021
2022
2023
2024
Debt ratio
6.383
13.371
9.86
19.746
19.652
17.7
9.144
Financial autonomy
92.811
87.502
90.376
82.676
83.27
81.742
85.226
Repayment capacity
0.545
1.775
1.09
2.386
1.988
1.444
0.25
Cash flow / Revenue
283.632%
234.498%
350.574%
351.161%
438.344%
481.275%
1821.487%
Sector positioning
Debt ratio
9.142024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Good
In 2024, the debt ratio of HOLDING GROUPE BULTEAU (9.14) 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
85.23%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of HOLDING GROUPE BULTEAU (85.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average-11 pts over 3 years
In 2024, the repayment capacity of HOLDING GROUPE BULTEAU (0.25) 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 649.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
649.712
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
-769.933
Liquidity indicators evolution HOLDING GROUPE BULTEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2019
2020
2021
2022
2023
2024
Liquidity ratio
6145.432
8071.484
8640.858
5962.018
16152.385
1431.798
649.712
Interest coverage
310.93
1413.958
1982.547
1347.144
6289.524
-1161.448
-769.933
Sector positioning
Liquidity ratio
649.712024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good-22 pts over 3 years
In 2024, the liquidity ratio of HOLDING GROUPE BULTEAU (649.71) 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
-769.93x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average-50 pts over 3 years
In 2024, the interest coverage of HOLDING GROUPE BULTEAU (-769.9x) 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: 158 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. The gap of 76 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 4120 days of revenue, i.e. 28.6 M€ to permanently finance.
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
28 623 498 €
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
158 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
82 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
4120 j
WCR and payment terms evolution HOLDING GROUPE BULTEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2019
2020
2021
2022
2023
2024
Operating WCR
35 019 549 €
37 718 682 €
46 744 786 €
42 197 550 €
43 512 902 €
31 839 802 €
28 623 498 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
116
65
56
88
107
127
158
Supplier payment term (days)
92
95
84
182
31
54
82
Positioning of HOLDING GROUPE BULTEAU 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 GROUPE BULTEAU is estimated at
169 375 276 €
(range 58 232 775€ - 455 693 122€).
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
58232k€169375k€455693k€
169 375 276 €Range: 58 232 775€ - 455 693 122€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 501 339 €×0.38x
Estimation944 551 €
450 201€ - 1 907 666€
Net Income Multiple20%
44 386 301 €×9.5x
Estimation422 021 365 €
144 906 638€ - 1 136 371 306€
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 GROUPE BULTEAU with other companies in the same sector:
Frequently asked questions about HOLDING GROUPE BULTEAU
What is the revenue of HOLDING GROUPE BULTEAU ?
The revenue of HOLDING GROUPE BULTEAU in 2024 is 2.5 M€.
Is HOLDING GROUPE BULTEAU profitable?
Yes, HOLDING GROUPE BULTEAU generated a net profit of 44.4 M€ in 2024.
Where is the headquarters of HOLDING GROUPE BULTEAU ?
The headquarters of HOLDING GROUPE BULTEAU is located in WAMBRECHIES (59118), in the department Nord.
Where to find the tax return of HOLDING GROUPE BULTEAU ?
The tax return of HOLDING GROUPE BULTEAU 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 GROUPE BULTEAU operate?
HOLDING GROUPE BULTEAU 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