Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2003-06-01 (22 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: EAUBONNE (95600), Val-d'Oise
LEADER INTERIM 85 : revenue, balance sheet and financial ratios
LEADER INTERIM 85 is a French company
founded 22 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 68 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LEADER INTERIM 85 (SIREN 448878017)
Indicator
2024
2023
2022
2021
2018
2017
2016
2015
Revenue
68 030 €
3 192 500 €
7 582 228 €
9 738 704 €
10 706 531 €
9 529 546 €
7 953 968 €
6 887 568 €
Net income
113 604 €
201 585 €
-130 789 €
2 976 €
155 390 €
257 454 €
230 188 €
305 773 €
EBITDA
33 316 €
86 578 €
-176 327 €
-52 451 €
113 099 €
219 590 €
170 337 €
236 086 €
Net margin
167.0%
6.3%
-1.7%
0.0%
1.5%
2.7%
2.9%
4.4%
Revenue and income statement
In 2024, LEADER INTERIM 85 achieves revenue of 68 k€. Revenue is declining over the period 2015-2024 (CAGR: -40.1%). Significant drop of -98% vs 2023. After deducting consumption (0 €), gross margin stands at 68 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 33 k€, representing 49.0% of revenue. Positive scissor effect: EBITDA margin improves by +46.3 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 114 k€, i.e. 167.0% 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
68 030 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
68 030 €
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
33 316 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 656 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 604 €
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
49.5%
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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 28.6% 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
86.909%
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
28.587%
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 85
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2021
2022
2023
2024
Debt ratio
7.696
9.155
0.065
0.0
0.0
1.407
45.714
0.0
Financial autonomy
30.477
31.608
34.496
33.127
31.901
24.478
52.19
86.909
Repayment capacity
0.0
0.0
0.003
0.0
0.0
-0.084
3.357
0.0
Cash flow / Revenue
4.208%
2.246%
2.726%
1.283%
-0.172%
-2.203%
5.087%
28.587%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Excellent-11 pts over 3 years
In 2024, the debt ratio of LEADER INTERIM 85 (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
86.91%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Excellent+45 pts over 3 years
In 2024, the financial autonomy of LEADER INTERIM 85 (86.9%) 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 85 (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 728.66. 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
728.665
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
0.0
Liquidity indicators evolution LEADER INTERIM 85
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2021
2022
2023
2024
Liquidity ratio
142.293
141.872
148.961
145.831
145.953
132.586
409.273
728.665
Interest coverage
1.23
1.536
1.189
3.013
-1.594
-0.948
13.45
0.0
Sector positioning
Liquidity ratio
728.662024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Excellent+38 pts over 3 years
In 2024, the liquidity ratio of LEADER INTERIM 85 (728.66) 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 85 (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: 679 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 404 days. The gap of 275 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 7197 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2015-2024, WCR increased by +31%, 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
1 360 096 €
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
679 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
404 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
7197 j
WCR and payment terms evolution LEADER INTERIM 85
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2021
2022
2023
2024
Operating WCR
1 038 025 €
1 400 535 €
1 401 606 €
1 441 849 €
1 651 002 €
1 546 775 €
2 080 329 €
1 360 096 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
64
63
66
55
43
48
12
679
Supplier payment term (days)
141
221
152
161
192
194
231
404
Positioning of LEADER INTERIM 85 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 85 is estimated at
77 357 €
(range 38 529€ - 191 814€).
With an EBITDA of 33 316€, 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
38k€77k€191k€
77 357 €Range: 38 529€ - 191 814€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 316 €×2.0x
Estimation67 557 €
32 380€ - 159 148€
Revenue Multiple30%
68 030 €×0.08x
Estimation5 234 €
4 107€ - 9 356€
Net Income Multiple20%
113 604 €×1.8x
Estimation210 045 €
105 534€ - 547 165€
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 85 with other companies in the same sector:
Frequently asked questions about LEADER INTERIM 85
What is the revenue of LEADER INTERIM 85 ?
The revenue of LEADER INTERIM 85 in 2024 is 68 k€.
Is LEADER INTERIM 85 profitable?
Yes, LEADER INTERIM 85 generated a net profit of 114 k€ in 2024.
Where is the headquarters of LEADER INTERIM 85 ?
The headquarters of LEADER INTERIM 85 is located in EAUBONNE (95600), in the department Val-d'Oise.
Where to find the tax return of LEADER INTERIM 85 ?
The tax return of LEADER INTERIM 85 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 85 operate?
LEADER INTERIM 85 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