Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-12-01 (21 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINT-MAUR-DES-FOSSES (94100), Val-de-Marne
HSE SUD EUROPE : revenue, balance sheet and financial ratios
HSE SUD EUROPE is a French company
founded 21 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-MAUR-DES-FOSSES (94100),
this company of category PME
shows in 2022 a revenue of 322 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HSE SUD EUROPE (SIREN 480157288)
Indicator
2023
2022
2020
2018
2017
2014
Revenue
N/C
321 737 €
127 702 €
190 713 €
42 600 €
1 059 612 €
Net income
420 110 €
151 686 €
66 779 €
82 194 €
-379 783 €
63 491 €
EBITDA
N/C
128 212 €
53 219 €
97 914 €
-126 929 €
59 857 €
Net margin
N/C
47.1%
52.3%
43.1%
-891.5%
6.0%
Revenue and income statement
In 2023, HSE SUD EUROPE generates positive net income of 420 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2023: 63 k€ -> 420 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
420 110 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
34.897%
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
70.028%
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
2014
2017
2018
2020
2022
2023
Debt ratio
0.011
0.0
0.277
0.048
1.941
34.897
Financial autonomy
78.734
94.974
95.824
96.475
93.648
70.028
Repayment capacity
0.004
0.0
0.047
0.01
0.207
None
Cash flow / Revenue
5.629%
-877.563%
47.412%
56.089%
48.956%
None%
Sector positioning
Debt ratio
34.92023
2020
2022
2023
Q1: 2.12
Med: 29.27
Q3: 93.95
Average+27 pts over 3 years
In 2023, the debt ratio of HSE SUD EUROPE (34.90) 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
70.03%2023
2020
2022
2023
Q1: 12.04%
Med: 28.81%
Q3: 48.02%
Excellent
In 2023, the financial autonomy of HSE SUD EUROPE (70.0%) 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
0.21 years2022
2020
2022
Q1: 0.0 years
Med: 0.76 years
Q3: 2.91 years
Good+6 pts over 2 years
In 2022, the repayment capacity of HSE SUD EUROPE (0.21) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1608.05. 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
1608.046
Liquidity indicators evolution HSE SUD EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2017
2018
2020
2022
2023
Liquidity ratio
397.357
1720.655
1997.159
2049.557
1726.498
1608.046
Interest coverage
1.014
-7.063
0.0
18.753
0.0
None
Sector positioning
Liquidity ratio
1608.052023
2020
2022
2023
Q1: 117.16
Med: 164.9
Q3: 258.07
Excellent
In 2023, the liquidity ratio of HSE SUD EUROPE (1608.05) 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
0.0x2022
2020
2022
Q1: 0.0x
Med: 0.99x
Q3: 3.87x
Average-50 pts over 2 years
In 2022, the interest coverage of HSE SUD EUROPE (0.0x) 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.
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
0 €
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
0 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 and payment terms evolution HSE SUD EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2017
2018
2020
2022
2023
Operating WCR
2 043 409 €
1 063 860 €
993 710 €
792 871 €
1 220 197 €
0 €
Inventory turnover (days)
27
0
0
0
0
0
Customer payment term (days)
184
1489
382
131
144
0
Supplier payment term (days)
386
368
467
327
97
0
Positioning of HSE SUD EUROPE in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 55 transactions of similar company sales
in 2023,
the value of HSE SUD EUROPE is estimated at
1 229 177 €
(range 477 766€ - 3 139 143€).
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
55 tx
477k€1229k€3139k€
1 229 177 €Range: 477 766€ - 3 139 143€
NAF 5 année 2023
Valuation method used
Net Income Multiple
420 110 €
×
2.9x
=1 229 178 €
Range: 477 767€ - 3 139 144€
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 55 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 (Commerce de détail de meubles)
Compare HSE SUD EUROPE with other companies in the same sector:
Yes, HSE SUD EUROPE generated a net profit of 420 k€ in 2023.
Where is the headquarters of HSE SUD EUROPE ?
The headquarters of HSE SUD EUROPE is located in SAINT-MAUR-DES-FOSSES (94100), in the department Val-de-Marne.
Where to find the tax return of HSE SUD EUROPE ?
The tax return of HSE SUD EUROPE 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 HSE SUD EUROPE operate?
HSE SUD EUROPE operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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