Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-05-30 (17 years)Status: ActiveBusiness sector: Commerce d'autres véhicules automobilesLocation: PLUMERGAT (56400), Morbihan
HOLDING LE DIVENAH : revenue, balance sheet and financial ratios
HOLDING LE DIVENAH is a French company
founded 17 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in PLUMERGAT (56400),
this company of category PME
shows in 2024 a revenue of 313 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING LE DIVENAH (SIREN 504681941)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
313 159 €
245 089 €
204 170 €
128 640 €
140 475 €
141 840 €
140 580 €
28 116 €
114 885 €
Net income
167 471 €
79 765 €
102 433 €
2 725 €
1 681 €
180 €
4 466 €
10 023 €
37 206 €
EBITDA
251 336 €
179 138 €
114 620 €
77 186 €
92 579 €
71 468 €
86 956 €
-12 522 €
110 211 €
Net margin
53.5%
32.5%
50.2%
2.1%
1.2%
0.1%
3.2%
35.6%
32.4%
Revenue and income statement
In 2024, HOLDING LE DIVENAH achieves revenue of 313 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.4%. Vs 2023, growth of +28% (245 k€ -> 313 k€). After deducting consumption (0 €), gross margin stands at 313 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 251 k€, representing 80.3% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 167 k€, i.e. 53.5% 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
313 159 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
313 159 €
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
251 336 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
88 456 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
167 471 €
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
79.5%
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 194%. 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 63%. 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 3.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 105.5% 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
194.037%
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
63.171%
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
105.49%
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
3.137
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
80.935
54.414
134.097
123.255
199.016
207.734
255.413
266.807
194.037
Financial autonomy
42.733
32.516
56.675
54.684
66.008
66.606
69.215
66.9
63.171
Repayment capacity
2.209
4.854
5.408
6.109
6.92
8.009
4.231
5.033
3.137
Cash flow / Revenue
99.956%
138.014%
60.176%
46.287%
62.57%
58.427%
97.688%
86.009%
105.49%
Sector positioning
Debt ratio
194.042024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Watch
In 2024, the debt ratio of HOLDING LE DIVENAH (194.04) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
63.17%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Excellent
In 2024, the financial autonomy of HOLDING LE DIVENAH (63.2%) 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
3.14 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Average-11 pts over 3 years
In 2024, the repayment capacity of HOLDING LE DIVENAH (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 224.35. 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 14.0x. 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
224.351
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
13.959
Liquidity indicators evolution HOLDING LE DIVENAH
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
297.221
229.285
803.071
1350.214
1087.231
1351.749
42.16
41.996
224.351
Interest coverage
6.821
-29.564
5.732
8.288
6.216
2.989
20.638
11.614
13.959
Sector positioning
Liquidity ratio
224.352024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Good+46 pts over 3 years
In 2024, the liquidity ratio of HOLDING LE DIVENAH (224.35) 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
13.96x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Good-18 pts over 3 years
In 2024, the interest coverage of HOLDING LE DIVENAH (14.0x) 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: 42 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). WCR is negative (-84 days): operations structurally generate cash. Notable WCR improvement over the period (-9154%), 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
-73 022 €
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
42 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
-84 j
WCR and payment terms evolution HOLDING LE DIVENAH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
806 €
-15 972 €
49 464 €
35 898 €
60 710 €
113 853 €
-132 392 €
-152 688 €
-73 022 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
20
18
0
0
0
0
0
0
Supplier payment term (days)
125
298
10
7
13
15
78
161
42
Positioning of HOLDING LE DIVENAH in its sector
Comparison with sector Commerce d'autres véhicules automobiles
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of HOLDING LE DIVENAH is estimated at
140 138 €
(range 47 444€ - 606 419€).
With an EBITDA of 251 336€, the sector multiple of 0.8x is applied.
The price/revenue ratio is 0.13x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
56 tx
47k€140k€606k€
140 138 €Range: 47 444€ - 606 419€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
251 336 €×0.8x
Estimation200 267 €
66 326€ - 907 776€
Revenue Multiple30%
313 159 €×0.13x
Estimation39 158 €
27 563€ - 136 352€
Net Income Multiple20%
167 471 €×0.8x
Estimation141 288 €
30 062€ - 558 126€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Commerce d'autres véhicules automobiles)
Compare HOLDING LE DIVENAH with other companies in the same sector:
Frequently asked questions about HOLDING LE DIVENAH
What is the revenue of HOLDING LE DIVENAH ?
The revenue of HOLDING LE DIVENAH in 2024 is 313 k€.
Is HOLDING LE DIVENAH profitable?
Yes, HOLDING LE DIVENAH generated a net profit of 167 k€ in 2024.
Where is the headquarters of HOLDING LE DIVENAH ?
The headquarters of HOLDING LE DIVENAH is located in PLUMERGAT (56400), in the department Morbihan.
Where to find the tax return of HOLDING LE DIVENAH ?
The tax return of HOLDING LE DIVENAH 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 LE DIVENAH operate?
HOLDING LE DIVENAH operates in the sector Commerce d'autres véhicules automobiles (NAF code 45.19Z). 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