Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-11-23 (27 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: ANNECY (74000), Haute-Savoie
HORIZON AUTOMATISME : revenue, balance sheet and financial ratios
HORIZON AUTOMATISME is a French company
founded 27 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in ANNECY (74000),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HORIZON AUTOMATISME (SIREN 421171158)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
1 164 620 €
N/C
N/C
N/C
N/C
1 074 366 €
Net income
96 691 €
65 701 €
15 433 €
3 151 €
-38 675 €
23 541 €
35 508 €
22 726 €
EBITDA
N/C
N/C
5 679 €
N/C
N/C
N/C
N/C
17 478 €
Net margin
N/C
N/C
1.3%
N/C
N/C
N/C
N/C
2.1%
Revenue and income statement
In 2024, HORIZON AUTOMATISME generates positive net income of 97 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 23 k€ -> 97 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
96 691 €
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 10%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 69%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.048%
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
68.525%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.098
12.952
0.0
59.055
53.328
38.43
21.909
10.048
Financial autonomy
53.461
58.309
55.394
34.571
40.228
38.132
51.281
68.525
Repayment capacity
0.122
None
None
None
None
5.537
None
None
Cash flow / Revenue
2.381%
None%
None%
None%
None%
1.121%
None%
None%
Sector positioning
Debt ratio
10.052024
2022
2023
2024
Q1: 3.86
Med: 18.7
Q3: 47.26
Good-21 pts over 3 years
In 2024, the debt ratio of HORIZON AUTOMATISME (10.05) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
68.53%2024
2022
2023
2024
Q1: 22.22%
Med: 43.8%
Q3: 59.91%
Excellent+26 pts over 3 years
In 2024, the financial autonomy of HORIZON AUTOMATISME (68.5%) 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
5.54 years2022
2022
Q1: 0.0 years
Med: 0.59 years
Q3: 2.34 years
Watch
In 2022, the repayment capacity of HORIZON AUTOMATISME (5.54) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 396.46. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
198.609
265.567
207.285
214.594
250.309
205.35
259.649
396.456
Interest coverage
0.097
None
None
None
None
11.199
None
None
Sector positioning
Liquidity ratio
396.462024
2022
2023
2024
Q1: 164.13
Med: 228.07
Q3: 326.05
Excellent+29 pts over 3 years
In 2024, the liquidity ratio of HORIZON AUTOMATISME (396.46) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
11.2x2022
2022
Q1: 0.0x
Med: 0.61x
Q3: 2.9x
Excellent
In 2022, the interest coverage of HORIZON AUTOMATISME (11.2x) 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: 312 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 121 days. The gap of 191 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
312 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
121 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 HORIZON AUTOMATISME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
104 955 €
0 €
0 €
0 €
0 €
274 012 €
0 €
0 €
Inventory turnover (days)
38
0
0
0
0
43
0
0
Customer payment term (days)
33
0
0
0
0
52
254
312
Supplier payment term (days)
45
0
0
0
0
70
260
121
Positioning of HORIZON AUTOMATISME in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of HORIZON AUTOMATISME is estimated at
328 433 €
(range 129 893€ - 748 884€).
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
51 tx
129k€328k€748k€
328 433 €Range: 129 893€ - 748 884€
NAF 5 année 2024
Valuation method used
Net Income Multiple
96 691 €
×
3.4x
=328 434 €
Range: 129 893€ - 748 885€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie métallique et serrurerie)
Compare HORIZON AUTOMATISME with other companies in the same sector:
Frequently asked questions about HORIZON AUTOMATISME
What is the revenue of HORIZON AUTOMATISME ?
The revenue of HORIZON AUTOMATISME in 2022 is 1.2 M€.
Is HORIZON AUTOMATISME profitable?
Yes, HORIZON AUTOMATISME generated a net profit of 97 k€ in 2024.
Where is the headquarters of HORIZON AUTOMATISME ?
The headquarters of HORIZON AUTOMATISME is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of HORIZON AUTOMATISME ?
The tax return of HORIZON AUTOMATISME 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 HORIZON AUTOMATISME operate?
HORIZON AUTOMATISME operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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