Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2001-12-28 (24 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: EAUBONNE (95600), Val-d'Oise
LEADER INTERIM 4531 : revenue, balance sheet and financial ratios
LEADER INTERIM 4531 is a French company
founded 24 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in EAUBONNE (95600),
this company of category GE
shows in 2024 a revenue of 146 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEADER INTERIM 4531 (SIREN 440384071)
Indicator
2024
2023
2022
2021
2019
2018
2016
2015
Revenue
145 899 €
5 655 086 €
11 682 306 €
8 092 615 €
9 773 524 €
11 935 343 €
10 719 350 €
10 454 833 €
Net income
123 553 €
-215 427 €
-428 153 €
-657 696 €
-175 351 €
-379 623 €
-279 372 €
96 335 €
EBITDA
117 244 €
-115 290 €
-700 438 €
-536 297 €
-323 160 €
-478 260 €
-398 373 €
48 298 €
Net margin
84.7%
-3.8%
-3.7%
-8.1%
-1.8%
-3.2%
-2.6%
0.9%
Revenue and income statement
In 2024, LEADER INTERIM 4531 achieves revenue of 146 k€. Revenue is declining over the period 2015-2024 (CAGR: -37.8%). Significant drop of -97% vs 2023. After deducting consumption (0 €), gross margin stands at 146 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 117 k€, representing 80.4% of revenue. Positive scissor effect: EBITDA margin improves by +82.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 124 k€, i.e. 84.7% 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
145 899 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
145 899 €
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
117 244 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
186 543 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
123 553 €
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
76.8%
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 -154%. 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 -147%. 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
-154.325%
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
-147.325%
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
-16.485%
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
-89.889
Solvency indicators evolution LEADER INTERIM 4531
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Debt ratio
0.006
0.643
272.295
167.103
-134.233
-124.877
-93.603
-154.325
Financial autonomy
29.195
17.763
8.998
7.503
-28.536
-23.762
-201.464
-147.325
Repayment capacity
0.0
-0.007
-3.125
-1.484
-2.646
-2.932
-10.07
-89.889
Cash flow / Revenue
1.237%
-2.636%
-3.221%
-3.06%
-5.919%
-5.001%
-2.611%
-16.485%
Sector positioning
Debt ratio
-154.322024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Excellent
In 2024, the debt ratio of LEADER INTERIM 4531 (-154.32) 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
-147.32%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Watch
In 2024, the financial autonomy of LEADER INTERIM 4531 (-147.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-89.89 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of LEADER INTERIM 4531 (-89.89) 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 256.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 52.9x. Operating income very largely covers interest expenses: high safety margin.
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
256.385
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Liquidity ratio
121.81
107.804
130.646
100.604
94.572
94.753
34.671
256.385
Interest coverage
9.307
-1.892
-2.615
-4.304
-1.887
-2.715
-55.098
52.873
Sector positioning
Liquidity ratio
256.382024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of LEADER INTERIM 4531 (256.38) 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
52.87x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent+50 pts over 3 years
In 2024, the interest coverage of LEADER INTERIM 4531 (52.9x) 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. Average customer payment term: 495 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. The gap of 485 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 788 days of revenue, i.e. 319 k€ to permanently finance. Notable WCR improvement over the period (-62%), freeing up cash.
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
319 493 €
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
495 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
10 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
788 j
WCR and payment terms evolution LEADER INTERIM 4531
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Operating WCR
845 169 €
894 315 €
1 370 893 €
537 544 €
428 828 €
546 031 €
-131 141 €
319 493 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
68
101
89
70
90
75
7
495
Supplier payment term (days)
109
233
124
179
207
193
85
10
Positioning of LEADER INTERIM 4531 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 LEADER INTERIM 4531 is estimated at
167 926 €
(range 82 573€ - 405 069€).
With an EBITDA of 117 244€, the sector multiple of 2.0x is applied.
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
82k€167k€405k€
167 926 €Range: 82 573€ - 405 069€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
117 244 €×2.0x
Estimation237 743 €
113 951€ - 560 066€
Revenue Multiple30%
145 899 €×0.08x
Estimation11 224 €
8 809€ - 20 066€
Net Income Multiple20%
123 553 €×1.8x
Estimation228 440 €
114 776€ - 595 084€
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 LEADER INTERIM 4531 with other companies in the same sector:
Frequently asked questions about LEADER INTERIM 4531
What is the revenue of LEADER INTERIM 4531 ?
The revenue of LEADER INTERIM 4531 in 2024 is 146 k€.
Is LEADER INTERIM 4531 profitable?
Yes, LEADER INTERIM 4531 generated a net profit of 124 k€ in 2024.
Where is the headquarters of LEADER INTERIM 4531 ?
The headquarters of LEADER INTERIM 4531 is located in EAUBONNE (95600), in the department Val-d'Oise.
Where to find the tax return of LEADER INTERIM 4531 ?
The tax return of LEADER INTERIM 4531 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 LEADER INTERIM 4531 operate?
LEADER INTERIM 4531 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