Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-07-20 (18 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: RENNES (35000), Ille-et-Vilaine
INTERACTION DADH : revenue, balance sheet and financial ratios
INTERACTION DADH is a French company
founded 18 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in RENNES (35000),
this company of category ETI
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTERACTION DADH (SIREN 499181675)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 389 299 €
2 358 214 €
1 957 460 €
1 156 002 €
1 048 541 €
1 753 825 €
N/C
1 654 425 €
1 993 315 €
Net income
10 442 €
-100 301 €
-8 402 €
-5 214 €
-97 760 €
-131 552 €
6 359 €
1 742 €
54 770 €
EBITDA
-26 809 €
-69 106 €
58 601 €
18 022 €
-95 205 €
-124 200 €
N/C
22 600 €
33 954 €
Net margin
0.3%
-4.3%
-0.4%
-0.5%
-9.3%
-7.5%
N/C
0.1%
2.7%
Revenue and income statement
In 2024, INTERACTION DADH achieves revenue of 3.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.9%. Vs 2023, growth of +44% (2.4 M€ -> 3.4 M€). After deducting consumption (0 €), gross margin stands at 3.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -27 k€, representing -0.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 0.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 389 299 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 389 299 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-26 809 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 687 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 442 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.8%
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 8295%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
8294.855%
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
0.416%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-2.736%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-4.833
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
72.494
18.483
0.044
4.161
296.03
469.915
712.793
-13406.054
8294.855
Financial autonomy
35.936
46.102
46.447
29.783
17.517
11.331
7.656
-0.4
0.416
Repayment capacity
9.971
3.286
None
-0.069
-3.18
-51.989
43.001
-5.498
-4.833
Cash flow / Revenue
1.295%
1.128%
None%
-7.14%
-9.668%
-0.811%
0.807%
-5.21%
-2.736%
Sector positioning
Debt ratio
8294.852024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Watch+11 pts over 3 years
In 2024, the debt ratio of INTERACTION DADH (8294.85) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.42%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Average
In 2024, the financial autonomy of INTERACTION DADH (0.4%) 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
-4.83 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of INTERACTION DADH (-4.83) 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 136.43. 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
136.425
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-49.416
Liquidity indicators evolution INTERACTION DADH
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
259.609
215.605
184.256
130.649
301.725
265.744
233.508
195.669
136.425
Interest coverage
11.1
4.425
None
-0.812
-2.427
28.604
20.851
-24.266
-49.416
Sector positioning
Liquidity ratio
136.432024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Average-27 pts over 3 years
In 2024, the liquidity ratio of INTERACTION DADH (136.43) 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
-49.42x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Average-50 pts over 3 years
In 2024, the interest coverage of INTERACTION DADH (-49.4x) 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. Average customer payment term: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Overall, WCR represents 52 days of revenue, i.e. 490 k€ to permanently finance.
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
490 228 €
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
81 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
131 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
52 j
WCR and payment terms evolution INTERACTION DADH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
550 155 €
302 942 €
0 €
-99 372 €
21 516 €
181 169 €
579 721 €
297 748 €
490 228 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
106
95
0
61
43
105
77
84
81
Supplier payment term (days)
5
6
0
24
55
103
142
122
131
Positioning of INTERACTION DADH in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of INTERACTION DADH is estimated at
164 170 €
(range 126 660€ - 299 805€).
The price/revenue ratio is 0.08x
(conservative valuation).
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 value2024
135 transactions
126k€164k€299k€
164 170 €Range: 126 660€ - 299 805€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 389 299 €×0.08x
Estimation260 747 €
204 634€ - 466 146€
Net Income Multiple20%
10 442 €×1.8x
Estimation19 306 €
9 700€ - 50 293€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare INTERACTION DADH with other companies in the same sector:
The revenue of INTERACTION DADH in 2024 is 3.4 M€.
Is INTERACTION DADH profitable?
Yes, INTERACTION DADH generated a net profit of 10 k€ in 2024.
Where is the headquarters of INTERACTION DADH ?
The headquarters of INTERACTION DADH is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of INTERACTION DADH ?
The tax return of INTERACTION DADH 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 INTERACTION DADH operate?
INTERACTION DADH operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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