Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-12-02 (16 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: SAINT-LEGER-DE-LINIERES (49070), Maine-et-Loire
HORTERE CONSEIL : revenue, balance sheet and financial ratios
HORTERE CONSEIL is a French company
founded 16 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in SAINT-LEGER-DE-LINIERES (49070),
this company of category PME
shows in 2022 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HORTERE CONSEIL (SIREN 518627419)
Indicator
2025
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
5 874 161 €
5 705 774 €
10 025 041 €
8 227 433 €
7 704 549 €
16 904 872 €
Net income
40 717 €
109 691 €
25 696 €
383 €
57 735 €
39 657 €
16 692 €
28 834 €
EBITDA
N/C
N/C
105 339 €
-16 725 €
217 063 €
93 760 €
92 923 €
132 318 €
Net margin
N/C
N/C
0.4%
0.0%
0.6%
0.5%
0.2%
0.2%
Revenue and income statement
In 2025, HORTERE CONSEIL generates positive net income of 41 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 29 k€ -> 41 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 717 €
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
40.976%
Financial autonomy (2025)
?
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
26.169%
Asset age ratio (2025)
?
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
2025
Debt ratio
110.116
118.414
86.018
204.785
186.653
139.753
94.343
40.976
Financial autonomy
12.932
11.301
15.918
10.745
18.722
16.491
24.878
26.169
Repayment capacity
3.512
6.842
3.855
5.465
-34.054
6.687
None
None
Cash flow / Revenue
0.562%
0.715%
0.971%
1.554%
-0.4%
1.57%
None%
None%
Sector positioning
Debt ratio
40.982025
2022
2023
2025
Q1: 1.62
Med: 14.61
Q3: 47.6
Average
In 2025, the debt ratio of HORTERE CONSEIL (40.98) 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
26.17%2025
2022
2023
2025
Q1: 15.47%
Med: 35.44%
Q3: 55.04%
Average
In 2025, the financial autonomy of HORTERE CONSEIL (26.2%) 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
6.69 years2022
2022
Q1: 0.0 years
Med: 0.04 years
Q3: 1.61 years
Average
In 2022, the repayment capacity of HORTERE CONSEIL (6.69) 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 172.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
172.317
Liquidity indicators evolution HORTERE CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2025
Liquidity ratio
118.508
187.845
150.319
145.558
210.617
218.9
204.93
172.317
Interest coverage
24.127
35.986
16.715
6.644
-66.158
13.329
None
None
Sector positioning
Liquidity ratio
172.322025
2022
2023
2025
Q1: 139.47
Med: 192.4
Q3: 278.8
Average-19 pts over 3 years
In 2025, the liquidity ratio of HORTERE CONSEIL (172.32) 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
13.33x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.25x
Excellent
In 2022, the interest coverage of HORTERE CONSEIL (13.3x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 HORTERE CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2025
Operating WCR
819 886 €
1 025 398 €
1 058 130 €
2 039 194 €
1 004 958 €
921 832 €
0 €
0 €
Inventory turnover (days)
7
16
18
15
31
39
0
0
Customer payment term (days)
21
68
47
68
50
54
0
0
Supplier payment term (days)
20
41
37
53
32
43
0
0
Positioning of HORTERE CONSEIL in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of HORTERE CONSEIL is estimated at
101 071 €
(range 34 263€ - 325 927€).
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 value2025
113 transactions
34k€101k€325k€
101 071 €Range: 34 263€ - 325 927€
NAF 5 all-time
Valuation method used
Net Income Multiple
40 717 €
×
2.5x
=101 071 €
Range: 34 264€ - 325 928€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare HORTERE CONSEIL with other companies in the same sector:
Yes, HORTERE CONSEIL generated a net profit of 41 k€ in 2025.
Where is the headquarters of HORTERE CONSEIL ?
The headquarters of HORTERE CONSEIL is located in SAINT-LEGER-DE-LINIERES (49070), in the department Maine-et-Loire.
Where to find the tax return of HORTERE CONSEIL ?
The tax return of HORTERE CONSEIL 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 HORTERE CONSEIL operate?
HORTERE CONSEIL operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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