Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-10 (18 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: AULNAY-SOUS-BOIS (93600), Seine-Saint-Denis
HSM2 DECORATION : revenue, balance sheet and financial ratios
HSM2 DECORATION is a French company
founded 18 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in AULNAY-SOUS-BOIS (93600),
this company of category PME
shows in 2023 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HSM2 DECORATION (SIREN 503660235)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 919 109 €
1 665 710 €
1 982 824 €
4 456 405 €
5 399 437 €
3 295 646 €
3 219 314 €
3 834 881 €
Net income
206 430 €
141 156 €
98 069 €
106 603 €
99 940 €
104 165 €
96 416 €
51 711 €
65 590 €
EBITDA
N/C
-16 994 €
96 454 €
354 040 €
141 127 €
324 359 €
124 402 €
70 995 €
219 116 €
Net margin
N/C
4.8%
5.9%
5.4%
2.2%
1.9%
2.9%
1.6%
1.7%
Revenue and income statement
In 2024, HSM2 DECORATION generates positive net income of 206 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 66 k€ -> 206 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
206 430 €
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 0%. 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 (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
0.0%
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
47.804%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.963
9.412
2.204
0.737
0.881
0.739
0.707
0.0
0.0
Financial autonomy
31.812
40.869
38.745
26.204
26.494
43.659
50.375
46.448
47.804
Repayment capacity
0.059
0.158
0.085
0.029
0.104
0.083
1.433
0.0
None
Cash flow / Revenue
3.725%
1.631%
2.945%
5.371%
2.345%
5.795%
0.379%
-0.858%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Excellent
In 2024, the debt ratio of HSM2 DECORATION (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
47.8%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good-6 pts over 3 years
In 2024, the financial autonomy of HSM2 DECORATION (47.8%) 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
0.0 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of HSM2 DECORATION (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 226.75. 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
226.755
Liquidity indicators evolution HSM2 DECORATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
146.406
169.429
187.609
163.705
160.075
213.246
205.981
208.568
226.755
Interest coverage
0.532
8.225
3.776
1.163
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
226.752024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Good
In 2024, the liquidity ratio of HSM2 DECORATION (226.75) 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
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.37x
Average
In 2023, the interest coverage of HSM2 DECORATION (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 (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
0 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
0 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 HSM2 DECORATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-24 812 €
327 050 €
496 885 €
1 480 742 €
920 827 €
417 583 €
556 764 €
1 088 185 €
0 €
Inventory turnover (days)
0
0
43
57
43
85
113
100
0
Customer payment term (days)
49
52
56
95
127
102
78
61
0
Supplier payment term (days)
153
117
116
129
163
242
322
161
0
Positioning of HSM2 DECORATION in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of HSM2 DECORATION is estimated at
613 907 €
(range 214 990€ - 1 169 001€).
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
88 tx
214k€613k€1169k€
613 907 €Range: 214 990€ - 1 169 001€
NAF 5 all-time
Valuation method used
Net Income Multiple
206 430 €
×
3.0x
=613 907 €
Range: 214 990€ - 1 169 002€
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 88 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 peinture et vitrerie)
Compare HSM2 DECORATION with other companies in the same sector:
Yes, HSM2 DECORATION generated a net profit of 206 k€ in 2024.
Where is the headquarters of HSM2 DECORATION ?
The headquarters of HSM2 DECORATION is located in AULNAY-SOUS-BOIS (93600), in the department Seine-Saint-Denis.
Where to find the tax return of HSM2 DECORATION ?
The tax return of HSM2 DECORATION 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 HSM2 DECORATION operate?
HSM2 DECORATION operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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