Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-07-20 (18 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NARBONNE (11100), Aude
HOLDING PHARMASUD ACTIVITES : revenue, balance sheet and financial ratios
HOLDING PHARMASUD ACTIVITES is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NARBONNE (11100),
this company of category PME
shows in 2018 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING PHARMASUD ACTIVITES (SIREN 499224301)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
4 413 289 €
4 192 662 €
4 034 393 €
Net income
125 728 €
-50 076 €
-5 278 €
-3 222 €
-8 774 €
99 759 €
134 040 €
104 757 €
EBITDA
-5 448 €
-25 110 €
-5 278 €
-4 968 €
-8 738 €
245 292 €
285 325 €
244 125 €
Net margin
N/C
N/C
N/C
N/C
N/C
2.3%
3.2%
2.6%
Revenue and income statement
In 2024, HOLDING PHARMASUD ACTIVITES generates positive net income of 126 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 105 k€ -> 126 k€.
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
-5 448 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 448 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
125 728 €
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 135%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. 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 11.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
135.327%
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
42.134%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
90.169
0.0
0.0
3.277
158.758
135.327
Financial autonomy
52.542
53.526
37.192
99.616
99.922
95.898
37.824
42.134
Repayment capacity
0.0
0.0
4.718
0.0
0.0
-6.419
-29.827
11.274
Cash flow / Revenue
4.884%
5.537%
4.796%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
135.332024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+47 pts over 3 years
In 2024, the debt ratio of HOLDING PHARMASUD ACTIVITES (135.33) 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
42.13%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average-31 pts over 3 years
In 2024, the financial autonomy of HOLDING PHARMASUD ACTIVITES (42.1%) 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
11.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+50 pts over 3 years
In 2024, the repayment capacity of HOLDING PHARMASUD ACTIVITES (11.27) 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 66.85. 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
66.846
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
2020
2021
2022
2023
2024
Liquidity ratio
173.396
180.306
190.157
3885.239
18279.905
1466.154
3.419
66.846
Interest coverage
0.0
0.0
0.009
0.0
0.0
0.0
-98.825
-890.492
Sector positioning
Liquidity ratio
66.852024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average-48 pts over 3 years
In 2024, the liquidity ratio of HOLDING PHARMASUD ACTIVITES (66.85) 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
-890.49x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-25 pts over 3 years
In 2024, the interest coverage of HOLDING PHARMASUD ACTIVITES (-890.5x) 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: 51 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model).
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
0 €
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
51 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 and payment terms evolution HOLDING PHARMASUD ACTIVITES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
767 301 €
767 383 €
930 454 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
38
36
38
0
0
0
0
0
Customer payment term (days)
34
32
38
0
0
0
0
0
Supplier payment term (days)
59
65
57
246
51
51
135
51
Positioning of HOLDING PHARMASUD ACTIVITES 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 PHARMASUD ACTIVITES is estimated at
1 195 411 €
(range 410 460€ - 3 218 869€).
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
410k€1195k€3218k€
1 195 411 €Range: 410 460€ - 3 218 869€
NAF 5 année 2024
Valuation method used
Net Income Multiple
125 728 €
×
9.5x
=1 195 412 €
Range: 410 460€ - 3 218 869€
Only this financial indicator is available for this company.
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 PHARMASUD ACTIVITES with other companies in the same sector:
Frequently asked questions about HOLDING PHARMASUD ACTIVITES
What is the revenue of HOLDING PHARMASUD ACTIVITES ?
The revenue of HOLDING PHARMASUD ACTIVITES in 2018 is 4.4 M€.
Is HOLDING PHARMASUD ACTIVITES profitable?
Yes, HOLDING PHARMASUD ACTIVITES generated a net profit of 126 k€ in 2024.
Where is the headquarters of HOLDING PHARMASUD ACTIVITES ?
The headquarters of HOLDING PHARMASUD ACTIVITES is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of HOLDING PHARMASUD ACTIVITES ?
The tax return of HOLDING PHARMASUD ACTIVITES 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 PHARMASUD ACTIVITES operate?
HOLDING PHARMASUD ACTIVITES 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