Employees: 11 (2023.0)Legal category: SA (autres)Size: GECreation date: 1984-10-31 (41 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: VITRY-SUR-SEINE (94400), Val-de-Marne
METRO HOLDING FRANCE : revenue, balance sheet and financial ratios
METRO HOLDING FRANCE is a French company
founded 41 years ago,
specialized in the sector Activités des sociétés holding.
Based in VITRY-SUR-SEINE (94400),
this company of category GE
shows in 2024 a revenue of 6.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - METRO HOLDING FRANCE (SIREN 307132795)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 955 625 €
10 593 453 €
8 975 679 €
6 327 828 €
4 442 950 €
7 174 006 €
9 421 445 €
5 318 521 €
5 336 226 €
Net income
80 081 690 €
63 785 222 €
147 023 491 €
-5 502 689 €
-8 717 440 €
75 139 648 €
98 753 784 €
66 192 375 €
208 615 474 €
EBITDA
-273 273 €
204 071 €
-2 897 735 €
-1 529 766 €
-7 147 657 €
-1 510 547 €
5 561 €
-1 324 314 €
-134 325 €
Net margin
1344.6%
602.1%
1638.0%
-87.0%
-196.2%
1047.4%
1048.2%
1244.6%
3909.4%
Revenue and income statement
In 2024, METRO HOLDING FRANCE achieves revenue of 6.0 M€. Revenue is growing positively over 9 years (CAGR: +1.4%). Significant drop of -44% vs 2023. After deducting consumption (0 €), gross margin stands at 6.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -273 k€, representing -4.6% of revenue. Warning negative scissor effect: despite revenue change (-44%), EBITDA varies by -234%, reducing margin by 6.5 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 80.1 M€, i.e. 1344.6% 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
5 955 625 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 955 625 €
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
-273 273 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-331 423 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 081 690 €
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
-4.6%
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 22%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1345.5% 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
22.128%
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
77.779%
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
1345.457%
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
1.609
Solvency indicators evolution METRO HOLDING FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
19.207
7.474
141.78
89.163
93.779
97.625
47.151
33.411
22.128
Financial autonomy
49.489
59.628
30.835
41.481
40.045
39.767
59.564
67.373
77.779
Repayment capacity
0.525
0.499
3.313
3.627
-32.361
-52.216
1.407
2.63
1.609
Cash flow / Revenue
2574.416%
1245.501%
1048.334%
1048.426%
-193.865%
-86.194%
1638.421%
602.625%
1345.457%
Sector positioning
Debt ratio
22.132024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-6 pts over 3 years
In 2024, the debt ratio of METRO HOLDING FRANCE (22.13) 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
77.78%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+15 pts over 3 years
In 2024, the financial autonomy of METRO HOLDING FRANCE (77.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.61 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of METRO HOLDING FRANCE (1.61) 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 86.00. 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
85.999
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
-1250.117
Liquidity indicators evolution METRO HOLDING FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
14.459
10.077
17.851
14.547
15.196
10.5
21.478
38.31
85.999
Interest coverage
-2545.261
-214.645
43728.916
-442.908
-83.19
-396.099
-197.871
2089.578
-1250.117
Sector positioning
Liquidity ratio
86.02024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of METRO HOLDING FRANCE (86.00) 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
-1250.12x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of METRO HOLDING FRANCE (-1250.1x) 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: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 26 days. WCR is negative (-308 days): operations structurally generate cash. Over 2016-2024, WCR increased by +98%, 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
-5 092 655 €
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
15 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
41 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
-308 j
WCR and payment terms evolution METRO HOLDING FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-266 355 906 €
-239 336 902 €
-156 372 810 €
-135 495 954 €
-140 659 487 €
-140 305 981 €
-71 113 048 €
-46 236 927 €
-5 092 655 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
27
19
15
12
15
Supplier payment term (days)
10
6
14
98
117
40
59
50
41
Positioning of METRO HOLDING FRANCE 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 METRO HOLDING FRANCE is estimated at
48 870 389 €
(range 31 135 767€ - 241 735 954€).
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
31135k€48870k€241735k€
48 870 389 €Range: 31 135 767€ - 241 735 954€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 955 625 €×0.59x
Estimation3 506 503 €
2 181 489€ - 4 168 572€
Net Income Multiple20%
80 081 690 €×1.5x
Estimation116 916 220 €
74 567 186€ - 598 087 029€
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 METRO HOLDING FRANCE with other companies in the same sector:
Frequently asked questions about METRO HOLDING FRANCE
What is the revenue of METRO HOLDING FRANCE ?
The revenue of METRO HOLDING FRANCE in 2024 is 6.0 M€.
Is METRO HOLDING FRANCE profitable?
Yes, METRO HOLDING FRANCE generated a net profit of 80.1 M€ in 2024.
Where is the headquarters of METRO HOLDING FRANCE ?
The headquarters of METRO HOLDING FRANCE is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of METRO HOLDING FRANCE ?
The tax return of METRO HOLDING FRANCE 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 METRO HOLDING FRANCE operate?
METRO HOLDING FRANCE 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