Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: EAUBONNE (95600), Val-d'Oise
LEADER INTERIM 5914 : revenue, balance sheet and financial ratios
LEADER INTERIM 5914 is a French company
founded 18 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 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEADER INTERIM 5914 (SIREN 493517692)
Indicator
2024
2023
2022
2021
2018
2017
2016
2015
Revenue
78 679 €
7 656 461 €
7 721 129 €
7 499 725 €
7 097 161 €
5 884 998 €
6 128 407 €
7 033 511 €
Net income
173 346 €
126 790 €
166 834 €
227 503 €
324 848 €
332 535 €
321 079 €
368 987 €
EBITDA
64 985 €
110 219 €
177 164 €
330 158 €
306 101 €
374 128 €
330 877 €
443 749 €
Net margin
220.3%
1.7%
2.2%
3.0%
4.6%
5.7%
5.2%
5.2%
Revenue and income statement
In 2024, LEADER INTERIM 5914 achieves revenue of 79 k€. Revenue is declining over the period 2015-2024 (CAGR: -39.3%). Significant drop of -99% vs 2023. After deducting consumption (0 €), gross margin stands at 79 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 65 k€, representing 82.6% of revenue. Positive scissor effect: EBITDA margin improves by +81.2 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 173 k€, i.e. 220.3% 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
78 679 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
78 679 €
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
64 985 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
116 298 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
173 346 €
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
82.6%
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 3%. 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 87%. 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
3.08%
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
86.702%
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
-22.045%
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
-3.331
Solvency indicators evolution LEADER INTERIM 5914
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2021
2022
2023
2024
Debt ratio
0.049
0.037
0.091
0.03
0.0
1.16
18.21
3.08
Financial autonomy
28.601
30.547
35.835
38.891
43.914
33.293
36.058
86.702
Repayment capacity
0.0
0.001
0.002
0.001
0.0
0.079
8.599
-3.331
Cash flow / Revenue
4.942%
5.097%
5.802%
4.55%
1.953%
2.928%
0.471%
-22.045%
Sector positioning
Debt ratio
3.082024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Average+17 pts over 3 years
In 2024, the debt ratio of LEADER INTERIM 5914 (3.08) 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
86.7%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+31 pts over 3 years
In 2024, the financial autonomy of LEADER INTERIM 5914 (86.7%) 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
-3.33 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent-30 pts over 3 years
In 2024, the repayment capacity of LEADER INTERIM 5914 (-3.33) 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 891.45. 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
891.448
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
2021
2022
2023
2024
Liquidity ratio
132.878
136.254
148.597
157.857
175.732
152.424
172.08
891.448
Interest coverage
0.872
0.829
0.844
0.892
0.137
0.645
13.039
0.0
Sector positioning
Liquidity ratio
891.452024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent+23 pts over 3 years
In 2024, the liquidity ratio of LEADER INTERIM 5914 (891.45) 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-8 pts over 3 years
In 2024, the interest coverage of LEADER INTERIM 5914 (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: 845 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The gap of 820 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 8482 days of revenue, i.e. 1.9 M€ to permanently finance. Over 2015-2024, WCR increased by +176%, 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
1 853 729 €
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
845 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
25 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
8482 j
WCR and payment terms evolution LEADER INTERIM 5914
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2021
2022
2023
2024
Operating WCR
671 841 €
638 274 €
709 260 €
1 220 996 €
1 923 529 €
1 971 359 €
2 656 486 €
1 853 729 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
74
76
92
92
74
79
84
845
Supplier payment term (days)
79
178
113
115
135
122
192
25
Positioning of LEADER INTERIM 5914 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 5914 is estimated at
131 803 €
(range 65 211€ - 325 442€).
With an EBITDA of 64 985€, 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
65k€131k€325k€
131 803 €Range: 65 211€ - 325 442€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
64 985 €×2.0x
Estimation131 774 €
63 160€ - 310 429€
Revenue Multiple30%
78 679 €×0.08x
Estimation6 053 €
4 750€ - 10 821€
Net Income Multiple20%
173 346 €×1.8x
Estimation320 504 €
161 032€ - 834 908€
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 5914 with other companies in the same sector:
Frequently asked questions about LEADER INTERIM 5914
What is the revenue of LEADER INTERIM 5914 ?
The revenue of LEADER INTERIM 5914 in 2024 is 79 k€.
Is LEADER INTERIM 5914 profitable?
Yes, LEADER INTERIM 5914 generated a net profit of 173 k€ in 2024.
Where is the headquarters of LEADER INTERIM 5914 ?
The headquarters of LEADER INTERIM 5914 is located in EAUBONNE (95600), in the department Val-d'Oise.
Where to find the tax return of LEADER INTERIM 5914 ?
The tax return of LEADER INTERIM 5914 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 5914 operate?
LEADER INTERIM 5914 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