Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-11-22 (32 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LILLE (59000), Nord
NEOLEDGE HOLDING : revenue, balance sheet and financial ratios
NEOLEDGE HOLDING is a French company
founded 32 years ago,
specialized in the sector Activités des sociétés holding.
Based in LILLE (59000),
this company of category PME
shows in 2024 a revenue of 553 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEOLEDGE HOLDING (SIREN 393088117)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
552 510 €
536 832 €
521 656 €
198 607 €
367 577 €
653 412 €
707 783 €
9 394 449 €
9 016 671 €
8 477 913 €
Net income
957 223 €
141 984 €
35 882 €
21 485 €
5 464 179 €
-6 333 €
-240 986 €
-1 459 567 €
-102 126 €
-965 200 €
EBITDA
23 428 €
-32 609 €
-71 539 €
17 684 €
28 354 €
-2 701 €
8 966 €
102 761 €
-446 709 €
-1 007 636 €
Net margin
173.2%
26.4%
6.9%
10.8%
1486.5%
-1.0%
-34.0%
-15.5%
-1.1%
-11.4%
Revenue and income statement
In 2024, NEOLEDGE HOLDING achieves revenue of 553 k€. Revenue is declining over the period 2015-2024 (CAGR: -26.2%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 553 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 23 k€, representing 4.2% of revenue. Positive scissor effect: EBITDA margin improves by +10.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 957 k€, i.e. 173.2% 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
552 510 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
552 510 €
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
23 428 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 498 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
957 223 €
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
4.2%
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 7%. 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 84%. 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 4.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
7.485%
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
84.036%
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
4.392%
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
4.72
Solvency indicators evolution NEOLEDGE HOLDING
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
20.297
16.34
65.759
14.064
42.881
27.064
22.752
23.757
17.016
7.485
Financial autonomy
44.82
42.209
26.79
42.204
59.523
75.163
79.511
75.41
72.915
84.036
Repayment capacity
-0.945
-2.763
6.535
0.0
-54.961
3.855
16.744
1.906
1.352
4.72
Cash flow / Revenue
-9.425%
-1.79%
2.014%
-97.262%
-1.331%
20.406%
7.447%
22.048%
21.752%
4.392%
Sector positioning
Debt ratio
7.492024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-8 pts over 3 years
In 2024, the debt ratio of NEOLEDGE HOLDING (7.49) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
84.04%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+7 pts over 3 years
In 2024, the financial autonomy of NEOLEDGE HOLDING (84.0%) 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
4.72 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+11 pts over 3 years
In 2024, the repayment capacity of NEOLEDGE HOLDING (4.72) 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 393.84. 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 10.6x. 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
393.843
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
10.586
Liquidity indicators evolution NEOLEDGE HOLDING
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
226.413
166.112
160.47
76.032
134.413
160.812
157.694
17.669
31.744
393.843
Interest coverage
-3.233
-5.776
557.076
483.984
-534.024
14.446
17.688
-6.951
-15.097
10.586
Sector positioning
Liquidity ratio
393.842024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average+12 pts over 3 years
In 2024, the liquidity ratio of NEOLEDGE HOLDING (393.84) 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
10.59x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+28 pts over 3 years
In 2024, the interest coverage of NEOLEDGE HOLDING (10.6x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). WCR is negative (-89 days): operations structurally generate cash. Notable WCR improvement over the period (-105%), 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
-136 813 €
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
3 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
89 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
-89 j
WCR and payment terms evolution NEOLEDGE HOLDING
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
2 760 917 €
3 095 874 €
2 470 458 €
157 439 €
114 844 €
47 002 €
5 098 €
-71 582 €
-122 537 €
-136 813 €
Inventory turnover (days)
0
1
1
0
0
0
0
0
0
0
Customer payment term (days)
134
144
145
363
189
72
45
3
16
3
Supplier payment term (days)
89
128
102
251
85
26
21
3
40
89
Positioning of NEOLEDGE HOLDING 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 NEOLEDGE HOLDING is estimated at
433 739 €
(range 248 564€ - 1 643 433€).
With an EBITDA of 23 428€, the sector multiple of 4.8x is applied.
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
248k€433k€1643k€
433 739 €Range: 248 564€ - 1 643 433€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 428 €×4.8x
Estimation113 294 €
19 178€ - 195 239€
Revenue Multiple30%
552 510 €×0.59x
Estimation325 302 €
202 379€ - 386 723€
Net Income Multiple20%
957 223 €×1.5x
Estimation1 397 509 €
891 308€ - 7 148 983€
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 NEOLEDGE HOLDING with other companies in the same sector:
The revenue of NEOLEDGE HOLDING in 2024 is 553 k€.
Is NEOLEDGE HOLDING profitable?
Yes, NEOLEDGE HOLDING generated a net profit of 957 k€ in 2024.
Where is the headquarters of NEOLEDGE HOLDING ?
The headquarters of NEOLEDGE HOLDING is located in LILLE (59000), in the department Nord.
Where to find the tax return of NEOLEDGE HOLDING ?
The tax return of NEOLEDGE HOLDING 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 NEOLEDGE HOLDING operate?
NEOLEDGE HOLDING 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