Employees: 03 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1996-06-17 (29 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ALES (30100), Gard
JUBIL TRAVAIL TEMPORAIRE : revenue, balance sheet and financial ratios
JUBIL TRAVAIL TEMPORAIRE is a French company
founded 29 years ago,
specialized in the sector Activités des sociétés holding.
Based in ALES (30100),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JUBIL TRAVAIL TEMPORAIRE (SIREN 407666502)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 525 028 €
1 476 729 €
1 525 160 €
1 620 273 €
1 563 012 €
1 398 547 €
1 279 474 €
N/C
N/C
N/C
950 572 €
Net income
5 072 913 €
4 832 113 €
3 820 741 €
2 418 139 €
4 099 676 €
4 791 600 €
3 714 257 €
2 135 213 €
1 620 498 €
1 647 339 €
1 285 091 €
EBITDA
-2 810 979 €
-2 590 089 €
-2 075 047 €
-2 066 529 €
-1 478 317 €
-1 495 064 €
-1 431 978 €
N/C
N/C
N/C
-813 094 €
Net margin
332.6%
327.2%
250.5%
149.2%
262.3%
342.6%
290.3%
N/C
N/C
N/C
135.2%
Revenue and income statement
In 2024, JUBIL TRAVAIL TEMPORAIRE achieves revenue of 1.5 M€. Revenue is growing positively over 11 years (CAGR: +4.8%). Vs 2023: +3%. After deducting consumption (47 k€), gross margin stands at 1.5 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.8 M€, representing -184.3% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -9%, reducing margin by 8.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.1 M€, i.e. 332.6% 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
1 525 028 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 478 307 €
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
-2 810 979 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 097 047 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 072 913 €
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
-184.3%
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 191%. 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 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 339.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
190.891%
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
33.438%
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
339.254%
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
3.426
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution JUBIL TRAVAIL TEMPORAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
49.865
70.171
71.303
75.086
80.892
103.352
210.598
72.45
40.385
97.246
190.891
Financial autonomy
60.117
50.888
52.52
50.292
51.098
46.214
31.033
53.67
65.177
48.473
33.438
Repayment capacity
0.242
None
None
None
1.826
1.803
4.551
1.858
0.943
2.456
3.426
Cash flow / Revenue
162.634%
None%
None%
None%
258.122%
350.323%
255.349%
218.067%
305.133%
337.047%
339.254%
Sector positioning
Debt ratio
190.892024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+15 pts over 3 years
In 2024, the debt ratio of JUBIL TRAVAIL TEMPORAIRE (190.89) 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
33.44%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-18 pts over 3 years
In 2024, the financial autonomy of JUBIL TRAVAIL TEMPORAIRE (33.4%) 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
3.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+18 pts over 3 years
In 2024, the repayment capacity of JUBIL TRAVAIL TEMPORAIRE (3.43) 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 195.58. 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
195.578
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
-25.085
Liquidity indicators evolution JUBIL TRAVAIL TEMPORAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
120.436
419.127
559.537
485.233
984.547
1399.281
2096.441
814.185
703.868
1349.617
195.578
Interest coverage
-3.645
None
None
None
-2.93
-4.662
-4.406
-53.285
-40.434
-15.251
-25.085
Sector positioning
Liquidity ratio
195.582024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-25 pts over 3 years
In 2024, the liquidity ratio of JUBIL TRAVAIL TEMPORAIRE (195.58) 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
-25.09x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average+11 pts over 3 years
In 2024, the interest coverage of JUBIL TRAVAIL TEMPORAIRE (-25.1x) 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: 186 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. The gap of 160 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 4231 days of revenue, i.e. 17.9 M€ to permanently finance. Over 2014-2024, WCR increased by +500%, requiring additional financing.
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
17 924 401 €
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
186 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
26 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
2 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
4231 j
WCR and payment terms evolution JUBIL TRAVAIL TEMPORAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 985 956 €
0 €
0 €
0 €
8 492 752 €
12 467 026 €
16 979 281 €
3 807 301 €
7 044 165 €
14 742 127 €
17 924 401 €
Inventory turnover (days)
1
0
0
0
3
1
1
0
0
2
2
Customer payment term (days)
189
0
0
0
488
458
439
327
386
384
186
Supplier payment term (days)
53
0
0
0
44
45
29
27
37
23
26
Positioning of JUBIL TRAVAIL TEMPORAIRE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of JUBIL TRAVAIL TEMPORAIRE is estimated at
3 501 239 €
(range 2 224 596€ - 15 795 197€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
2224k€3501k€15795k€
3 501 239 €Range: 2 224 596€ - 15 795 197€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 525 028 €×0.59x
Estimation897 893 €
558 603€ - 1 067 426€
Net Income Multiple20%
5 072 913 €×1.5x
Estimation7 406 260 €
4 723 587€ - 37 886 856€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare JUBIL TRAVAIL TEMPORAIRE with other companies in the same sector:
Frequently asked questions about JUBIL TRAVAIL TEMPORAIRE
What is the revenue of JUBIL TRAVAIL TEMPORAIRE ?
The revenue of JUBIL TRAVAIL TEMPORAIRE in 2024 is 1.5 M€.
Is JUBIL TRAVAIL TEMPORAIRE profitable?
Yes, JUBIL TRAVAIL TEMPORAIRE generated a net profit of 5.1 M€ in 2024.
Where is the headquarters of JUBIL TRAVAIL TEMPORAIRE ?
The headquarters of JUBIL TRAVAIL TEMPORAIRE is located in ALES (30100), in the department Gard.
Where to find the tax return of JUBIL TRAVAIL TEMPORAIRE ?
The tax return of JUBIL TRAVAIL TEMPORAIRE 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 JUBIL TRAVAIL TEMPORAIRE operate?
JUBIL TRAVAIL TEMPORAIRE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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