HOLDING SYNERGEO : revenue, balance sheet and financial ratios
HOLDING SYNERGEO is a French company
founded 18 years ago,
specialized in the sector Gestion de fonds.
Based in SERIGNAN (34410),
this company of category PME
shows in 2023 a revenue of 238 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING SYNERGEO (SIREN 499444784)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
237 860 €
367 860 €
301 883 €
269 110 €
297 095 €
267 600 €
252 600 €
Net income
142 174 €
741 822 €
37 644 €
140 €
74 548 €
1 781 €
3 009 €
EBITDA
-73 730 €
68 976 €
1 082 €
7 026 €
39 285 €
3 172 €
-13 996 €
Net margin
59.8%
201.7%
12.5%
0.1%
25.1%
0.7%
1.2%
Revenue and income statement
In 2023, HOLDING SYNERGEO achieves revenue of 238 k€. Activity remains stable over the period (CAGR: -1.0%). Significant drop of -35% vs 2022. After deducting consumption (211 €), gross margin stands at 238 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 -74 k€, representing -31.0% of revenue. Warning negative scissor effect: despite revenue change (-35%), EBITDA varies by -207%, reducing margin by 49.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 142 k€, i.e. 59.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
237 860 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
237 649 €
EBITDA (2023)
?
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
-73 730 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-81 520 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
142 174 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-31.0%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 67%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 63.1% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
38.168%
Financial autonomy (2023)
?
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
66.866%
Cash flow / Revenue (2023)
?
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
63.098%
Repayment capacity (2023)
?
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
0.89
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
28.656
11.615
9.201
1.255
1.712
31.606
38.168
Financial autonomy
30.571
29.542
32.964
35.423
43.664
70.887
66.866
Repayment capacity
16.085
18.338
0.467
0.859
0.065
0.199
0.89
Cash flow / Revenue
2.334%
0.774%
25.841%
2.213%
49.766%
200.685%
63.098%
Sector positioning
Debt ratio
38.172023
2021
2022
2023
Q1: 0.0
Med: 10.76
Q3: 105.67
Average+30 pts over 3 years
In 2023, the debt ratio of HOLDING SYNERGEO (38.17) 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
66.87%2023
2021
2022
2023
Q1: 7.73%
Med: 49.42%
Q3: 87.29%
Good+17 pts over 3 years
In 2023, the financial autonomy of HOLDING SYNERGEO (66.9%) 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
0.89 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.18 years
Average+6 pts over 3 years
In 2023, the repayment capacity of HOLDING SYNERGEO (0.89) 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 8.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
8.031
Interest coverage (2023)
?
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
-34.04
Liquidity indicators evolution HOLDING SYNERGEO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
31.598
28.336
36.913
0.0
48.468
255.279
8.031
Interest coverage
-4.458
0.0
0.764
6.917
79.02
14.749
-34.04
Sector positioning
Liquidity ratio
8.032023
2021
2022
2023
Q1: 99.49
Med: 452.76
Q3: 2885.03
Watch
In 2023, the liquidity ratio of HOLDING SYNERGEO (8.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-34.04x2023
2021
2022
2023
Q1: -59.51x
Med: 0.0x
Q3: 0.0x
Average-39 pts over 3 years
In 2023, the interest coverage of HOLDING SYNERGEO (-34.0x) 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: 24 days. Favorable situation: supplier credit is longer than customer credit by 24 days. WCR is negative (-138 days): operations structurally generate cash. Over 2017-2023, WCR increased by +80%, requiring additional financing.
Operating WCR (2023)
?
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
-90 943 €
Customer credit (2023)
?
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 (2023)
?
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
24 j
Inventory turnover (2023)
?
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 (2023)
?
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
-138 j
WCR and payment terms evolution HOLDING SYNERGEO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-443 672 €
-531 585 €
-485 516 €
-720 693 €
-367 715 €
890 604 €
-90 943 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
45
62
125
0
8
88
0
Supplier payment term (days)
20
24
23
35
25
32
24
Positioning of HOLDING SYNERGEO in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of HOLDING SYNERGEO is estimated at
435 485 €
(range 204 330€ - 792 811€).
The price/revenue ratio is 0.50x
(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 value2023
77 tx
204k€435k€792k€
435 485 €Range: 204 330€ - 792 811€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
237 860 €×0.50x
Estimation119 526 €
79 871€ - 186 720€
Net Income Multiple20%
142 174 €×6.4x
Estimation909 425 €
391 020€ - 1 701 949€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare HOLDING SYNERGEO with other companies in the same sector:
The revenue of HOLDING SYNERGEO in 2023 is 238 k€.
Is HOLDING SYNERGEO profitable?
Yes, HOLDING SYNERGEO generated a net profit of 142 k€ in 2023.
Where is the headquarters of HOLDING SYNERGEO ?
The headquarters of HOLDING SYNERGEO is located in SERIGNAN (34410), in the department Herault.
Where to find the tax return of HOLDING SYNERGEO ?
The tax return of HOLDING SYNERGEO 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 SYNERGEO operate?
HOLDING SYNERGEO operates in the sector Gestion de fonds (NAF code 66.30Z). 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