Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-12-07 (21 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: EAUBONNE (95600), Val-d'Oise
LEADER INTERIM 5902 : revenue, balance sheet and financial ratios
LEADER INTERIM 5902 is a French company
founded 21 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 125 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEADER INTERIM 5902 (SIREN 479806127)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
124 868 €
9 115 467 €
15 775 101 €
15 209 986 €
13 453 837 €
15 482 094 €
16 899 193 €
18 366 991 €
17 640 918 €
15 476 074 €
Net income
312 477 €
49 007 €
-354 312 €
492 767 €
-152 900 €
95 162 €
341 595 €
455 010 €
335 905 €
636 165 €
EBITDA
83 881 €
-155 491 €
-214 237 €
155 001 €
-69 273 €
23 022 €
203 142 €
405 729 €
333 442 €
614 359 €
Net margin
250.2%
0.5%
-2.2%
3.2%
-1.1%
0.6%
2.0%
2.5%
1.9%
4.1%
Revenue and income statement
In 2024, LEADER INTERIM 5902 achieves revenue of 125 k€. Revenue is declining over the period 2015-2024 (CAGR: -41.5%). Significant drop of -99% vs 2023. After deducting consumption (0 €), gross margin stands at 125 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 84 k€, representing 67.2% of revenue. Positive scissor effect: EBITDA margin improves by +68.9 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 312 k€, i.e. 250.2% 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
124 868 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
124 868 €
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
83 881 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
178 915 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
312 477 €
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
64.6%
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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 12.3% 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
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
77.257%
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
12.313%
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
0.0
Solvency indicators evolution LEADER INTERIM 5902
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.199
26.114
31.129
26.107
0.471
0.778
1.464
8.971
120.371
0.0
Financial autonomy
21.086
13.619
18.643
24.228
29.203
24.793
29.609
11.111
19.469
77.257
Repayment capacity
0.0
0.563
0.724
1.135
0.059
0.158
0.0
-0.167
-16.516
0.0
Cash flow / Revenue
4.34%
1.831%
2.345%
1.828%
0.736%
0.469%
1.346%
-1.065%
-0.588%
12.313%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Excellent-29 pts over 3 years
In 2024, the debt ratio of LEADER INTERIM 5902 (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
77.26%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+62 pts over 3 years
In 2024, the financial autonomy of LEADER INTERIM 5902 (77.3%) 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
0.0 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 5902 (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 565.89. 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
565.893
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
124.538
117.174
128.828
140.794
138.014
138.153
139.557
115.2
179.305
565.893
Interest coverage
1.127
2.534
1.87
5.243
32.708
-2.209
0.899
-1.229
-17.612
0.0
Sector positioning
Liquidity ratio
565.892024
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 5902 (565.89) 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
0.0x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good+25 pts over 3 years
In 2024, the interest coverage of LEADER INTERIM 5902 (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 676 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. The gap of 664 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 3117 days of revenue, i.e. 1.1 M€ 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
1 081 247 €
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
676 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
12 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
3117 j
WCR and payment terms evolution LEADER INTERIM 5902
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 134 087 €
1 312 308 €
1 626 397 €
2 259 422 €
1 994 094 €
1 954 843 €
2 580 983 €
1 726 427 €
2 512 405 €
1 081 247 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
75
58
70
67
62
70
72
57
33
676
Supplier payment term (days)
115
202
121
179
173
154
212
177
149
12
Positioning of LEADER INTERIM 5902 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 5902 is estimated at
203 476 €
(range 101 080€ - 506 503€).
With an EBITDA of 83 881€, 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
101k€203k€506k€
203 476 €Range: 101 080€ - 506 503€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
83 881 €×2.0x
Estimation170 091 €
81 525€ - 400 694€
Revenue Multiple30%
124 868 €×0.08x
Estimation9 606 €
7 539€ - 17 174€
Net Income Multiple20%
312 477 €×1.8x
Estimation577 746 €
290 280€ - 1 505 022€
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 5902 with other companies in the same sector:
Frequently asked questions about LEADER INTERIM 5902
What is the revenue of LEADER INTERIM 5902 ?
The revenue of LEADER INTERIM 5902 in 2024 is 125 k€.
Is LEADER INTERIM 5902 profitable?
Yes, LEADER INTERIM 5902 generated a net profit of 312 k€ in 2024.
Where is the headquarters of LEADER INTERIM 5902 ?
The headquarters of LEADER INTERIM 5902 is located in EAUBONNE (95600), in the department Val-d'Oise.
Where to find the tax return of LEADER INTERIM 5902 ?
The tax return of LEADER INTERIM 5902 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 5902 operate?
LEADER INTERIM 5902 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