Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
HORIZON RENOV'27 : revenue, balance sheet and financial ratios
HORIZON RENOV'27 is a French company
founded 12 years ago,
specialized in the sector Imprégnation du bois.
Based in GUICHAINVILLE (27930),
this company of category PME
shows in 2019 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HORIZON RENOV'27 (SIREN 798334728)
Indicator
2021
2020
2019
2018
2015
Revenue
N/C
N/C
1 751 135 €
N/C
N/C
Net income
325 079 €
245 156 €
310 235 €
147 651 €
283 721 €
EBITDA
N/C
N/C
404 571 €
N/C
N/C
Net margin
N/C
N/C
17.7%
N/C
N/C
Revenue and income statement
In 2021, HORIZON RENOV'27 generates positive net income of 325 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 284 k€ -> 325 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
325 079 €
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 26%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.588%
Financial autonomy (2021)
?
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
47.647%
Asset age ratio (2021)
?
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
2015
2018
2019
2020
2021
Debt ratio
14.686
15.667
23.313
62.674
25.588
Financial autonomy
60.916
44.728
48.713
40.824
47.647
Repayment capacity
None
None
0.248
None
None
Cash flow / Revenue
None%
None%
17.521%
None%
None%
Sector positioning
Debt ratio
25.592021
2019
2020
2021
Q1: 0.04
Med: 15.09
Q3: 77.21
Average-14 pts over 3 years
In 2021, the debt ratio of HORIZON RENOV'27 (25.59) 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
47.65%2021
2019
2020
2021
Q1: 19.8%
Med: 35.29%
Q3: 56.26%
Good
In 2021, the financial autonomy of HORIZON RENOV'27 (47.6%) 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
0.25 years2019
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.58 years
Average
In 2019, the repayment capacity of HORIZON RENOV'27 (0.25) 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 214.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
214.818
Liquidity indicators evolution HORIZON RENOV'27
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2018
2019
2020
2021
Liquidity ratio
298.252
198.353
224.294
241.441
214.818
Interest coverage
None
None
0.479
None
None
Sector positioning
Liquidity ratio
214.822021
2019
2020
2021
Q1: 148.99
Med: 203.31
Q3: 292.68
Good-12 pts over 3 years
In 2021, the liquidity ratio of HORIZON RENOV'27 (214.82) 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
0.48x2019
2019
Q1: 0.0x
Med: 0.54x
Q3: 3.21x
Average
In 2019, the interest coverage of HORIZON RENOV'27 (0.5x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
0 j
Inventory turnover (2021)
?
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 RENOV'27
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2018
2019
2020
2021
Operating WCR
0 €
0 €
-68 907 €
0 €
0 €
Inventory turnover (days)
0
0
1
0
0
Customer payment term (days)
0
0
23
0
0
Supplier payment term (days)
0
0
20
0
0
Positioning of HORIZON RENOV'27 in its sector
Comparison with sector Imprégnation du bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 340 538€ to 1 243 081€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
340k€699k€1243k€
699 712 €Range: 340 538€ - 1 243 081€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Imprégnation du bois)
Compare HORIZON RENOV'27 with other companies in the same sector:
The revenue of HORIZON RENOV'27 in 2019 is 1.8 M€.
Is HORIZON RENOV'27 profitable?
Yes, HORIZON RENOV'27 generated a net profit of 325 k€ in 2021.
Where is the headquarters of HORIZON RENOV'27 ?
The headquarters of HORIZON RENOV'27 is located in GUICHAINVILLE (27930), in the department Eure.
Where to find the tax return of HORIZON RENOV'27 ?
The tax return of HORIZON RENOV'27 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 RENOV'27 operate?
HORIZON RENOV'27 operates in the sector Imprégnation du bois (NAF code 16.10B). 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