Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-10-19 (10 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LA TOUR (74250), Haute-Savoie
HOLDING SCR DU MOLE : revenue, balance sheet and financial ratios
HOLDING SCR DU MOLE is a French company
founded 10 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LA TOUR (74250),
this company of category PME
shows in 2024 a revenue of 225 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING SCR DU MOLE (SIREN 814463295)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
225 106 €
214 151 €
216 065 €
177 485 €
158 415 €
158 942 €
145 580 €
139 500 €
132 000 €
Net income
68 001 €
58 564 €
72 105 €
37 086 €
22 405 €
21 375 €
6 630 €
33 474 €
-3 478 €
EBITDA
-529 €
-539 €
-554 €
-423 €
-8 282 €
-10 364 €
-30 164 €
-3 905 €
7 828 €
Net margin
30.2%
27.3%
33.4%
20.9%
14.1%
13.4%
4.6%
24.0%
-2.6%
Revenue and income statement
In 2024, HOLDING SCR DU MOLE achieves revenue of 225 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.9%. Vs 2023: +5%. After deducting consumption (0 €), gross margin stands at 225 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 -529 €, representing -0.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 68 k€, i.e. 30.2% 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
225 106 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
225 106 €
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
-529 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-533 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
68 001 €
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
-0.2%
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 129%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 30.2% 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
129.381%
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
54.008%
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
30.208%
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
5.433
Solvency indicators evolution HOLDING SCR DU MOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
133572.086
794.493
508.297
341.714
203.149
162.344
99.127
182.812
129.381
Financial autonomy
55.29
43.406
37.189
36.97
29.961
31.069
25.15
59.685
54.008
Repayment capacity
-125.778
8.515
33.524
10.962
8.485
5.714
2.474
6.928
5.433
Cash flow / Revenue
-2.623%
24.168%
4.716%
13.557%
14.143%
20.895%
33.372%
27.347%
30.208%
Sector positioning
Debt ratio
129.382024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average
In 2024, the debt ratio of HOLDING SCR DU MOLE (129.38) 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
54.01%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good+21 pts over 3 years
In 2024, the financial autonomy of HOLDING SCR DU MOLE (54.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
5.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+11 pts over 3 years
In 2024, the repayment capacity of HOLDING SCR DU MOLE (5.43) 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 232.00. 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
232.0
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
-2566.541
Liquidity indicators evolution HOLDING SCR DU MOLE
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
49.504
15.273
2.727
8.683
7.25
21.302
30.437
128.355
232.0
Interest coverage
123.365
-261.946
-30.095
-80.008
-93.166
-1685.106
-1547.834
-2092.393
-2566.541
Sector positioning
Liquidity ratio
232.02024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average+9 pts over 3 years
In 2024, the liquidity ratio of HOLDING SCR DU MOLE (232.00) 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
-2566.54x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of HOLDING SCR DU MOLE (-2566.5x) 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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 280 days. Excellent situation: suppliers finance 262 days of the operating cycle (retail model). Overall, WCR represents 61 days of revenue, i.e. 38 k€ to permanently finance. Over 2016-2024, WCR increased by +120%, requiring additional financing.
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
38 189 €
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
18 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
280 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
61 j
WCR and payment terms evolution HOLDING SCR DU MOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-190 384 €
-306 048 €
-339 107 €
-319 079 €
-337 395 €
-284 388 €
-272 948 €
4 902 €
38 189 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
50
0
31
0
35
60
0
18
Supplier payment term (days)
76
237
159
184
253
265
224
224
280
Positioning of HOLDING SCR DU MOLE 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 SCR DU MOLE is estimated at
309 621 €
(range 113 109€ - 799 387€).
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
113k€309k€799k€
309 621 €Range: 113 109€ - 799 387€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
225 106 €×0.38x
Estimation85 004 €
40 515€ - 171 679€
Net Income Multiple20%
68 001 €×9.5x
Estimation646 548 €
222 001€ - 1 740 951€
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 SCR DU MOLE with other companies in the same sector:
Frequently asked questions about HOLDING SCR DU MOLE
What is the revenue of HOLDING SCR DU MOLE ?
The revenue of HOLDING SCR DU MOLE in 2024 is 225 k€.
Is HOLDING SCR DU MOLE profitable?
Yes, HOLDING SCR DU MOLE generated a net profit of 68 k€ in 2024.
Where is the headquarters of HOLDING SCR DU MOLE ?
The headquarters of HOLDING SCR DU MOLE is located in LA TOUR (74250), in the department Haute-Savoie.
Where to find the tax return of HOLDING SCR DU MOLE ?
The tax return of HOLDING SCR DU MOLE 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 SCR DU MOLE operate?
HOLDING SCR DU MOLE 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