Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-10-01 (18 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: TOULOUSE (31200), Haute-Garonne
HOLDING HORUS FINANCES : revenue, balance sheet and financial ratios
HOLDING HORUS FINANCES is a French company
founded 18 years ago,
specialized in the sector Activités des sociétés holding.
Based in TOULOUSE (31200),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING HORUS FINANCES (SIREN 500701032)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 622 061 €
380 418 €
374 461 €
431 663 €
768 003 €
1 097 023 €
1 072 106 €
916 181 €
1 743 402 €
Net income
-3 792 418 €
-2 055 696 €
167 844 €
181 269 €
-166 428 €
-292 441 €
6 820 904 €
467 176 €
434 383 €
EBITDA
61 374 €
-244 322 €
-426 198 €
-470 217 €
20 620 €
304 950 €
-21 096 €
-119 951 €
-95 939 €
Net margin
-233.8%
-540.4%
44.8%
42.0%
-21.7%
-26.7%
636.2%
51.0%
24.9%
Revenue and income statement
In 2024, HOLDING HORUS FINANCES achieves revenue of 1.6 M€. Activity remains stable over the period (CAGR: -0.9%). Vs 2023, growth of +326% (380 k€ -> 1.6 M€). After deducting consumption (0 €), gross margin stands at 1.6 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 61 k€, representing 3.8% of revenue. Positive scissor effect: EBITDA margin improves by +68.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -3.8 M€ (-233.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 622 061 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 622 061 €
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
61 374 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 792 418 €
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
3.8%
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 254%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
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
253.575%
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
22.245%
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
-229.296%
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
-1.448
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
296.152
285.814
129.124
126.681
191.02
172.055
96.864
98.169
253.575
Financial autonomy
23.464
19.924
32.619
35.15
29.425
30.798
42.395
41.672
22.245
Repayment capacity
20.694
16.651
3.551
73.11
-45.329
-12.698
-5.139
54.247
-1.448
Cash flow / Revenue
28.128%
69.259%
349.924%
13.772%
-35.011%
-205.604%
-401.327%
28.126%
-229.296%
Sector positioning
Debt ratio
253.572024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of HOLDING HORUS FINANCES (253.57) 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
22.25%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-10 pts over 3 years
In 2024, the financial autonomy of HOLDING HORUS FINANCES (22.2%) 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
-1.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of HOLDING HORUS FINANCES (-1.45) 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 328.21. 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 3392.0x. Operating income very largely covers interest expenses: high safety margin.
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
328.21
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
594.098
173.436
285.599
311.105
330.613
300.384
433.519
454.813
328.21
Interest coverage
-219.892
-185.652
-4207.959
73.391
1135.548
-44.478
-15.18
-52.576
3391.967
Sector positioning
Liquidity ratio
328.212024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-12 pts over 3 years
In 2024, the liquidity ratio of HOLDING HORUS FINANCES (328.21) 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
3391.97x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+32 pts over 3 years
In 2024, the interest coverage of HOLDING HORUS FINANCES (3392.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 129 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 328 days. Excellent situation: suppliers finance 199 days of the operating cycle (retail model). Overall, WCR represents 1240 days of revenue, i.e. 5.6 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
5 586 200 €
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
129 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
328 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
1240 j
WCR and payment terms evolution HOLDING HORUS FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 484 481 €
6 328 044 €
9 418 344 €
12 238 257 €
9 699 432 €
9 861 441 €
9 474 826 €
10 113 698 €
5 586 200 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
13
0
339
388
243
1278
863
546
129
Supplier payment term (days)
253
3151
5816
5404
1709
410
1313
1280
328
Positioning of HOLDING HORUS FINANCES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of HOLDING HORUS FINANCES is estimated at
543 631 €
(range 254 204€ - 745 419€).
With an EBITDA of 61 374€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
254k€543k€745k€
543 631 €Range: 254 204€ - 745 419€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 374 €×4.8x
Estimation296 795 €
50 240€ - 511 465€
Revenue Multiple30%
1 622 061 €×0.59x
Estimation955 024 €
594 146€ - 1 135 343€
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 sociétés holding)
Compare HOLDING HORUS FINANCES with other companies in the same sector:
Frequently asked questions about HOLDING HORUS FINANCES
What is the revenue of HOLDING HORUS FINANCES ?
The revenue of HOLDING HORUS FINANCES in 2024 is 1.6 M€.
Is HOLDING HORUS FINANCES profitable?
HOLDING HORUS FINANCES recorded a net loss in 2024.
Where is the headquarters of HOLDING HORUS FINANCES ?
The headquarters of HOLDING HORUS FINANCES is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of HOLDING HORUS FINANCES ?
The tax return of HOLDING HORUS FINANCES 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 HORUS FINANCES operate?
HOLDING HORUS FINANCES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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