Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-03-15 (8 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-HERBLAIN (44800), Loire-Atlantique
NODUS FACTORY INVESTISSEMENT : revenue, balance sheet and financial ratios
NODUS FACTORY INVESTISSEMENT is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-HERBLAIN (44800),
this company of category PME
shows in 2024 a revenue of 601 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NODUS FACTORY INVESTISSEMENT (SIREN 838413672)
Indicator
2024
2023
2021
2020
2019
2018
Revenue
601 240 €
N/C
3 000 €
3 000 €
3 000 €
3 000 €
Net income
-115 000 €
-5 119 €
-3 698 €
490 €
-149 858 €
-407 €
EBITDA
-82 091 €
-5 119 €
-3 698 €
578 €
143 €
-407 €
Net margin
-19.1%
N/C
-123.3%
16.3%
-4995.3%
-13.6%
Revenue and income statement
In 2024, NODUS FACTORY INVESTISSEMENT achieves revenue of 601 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +141.9%. After deducting consumption (160 k€), gross margin stands at 441 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -82 k€, representing -13.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -115 k€ (-19.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
601 240 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
440 835 €
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
-82 091 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-193 404 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-115 000 €
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
-13.7%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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
73.299%
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
47.015%
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
-0.536%
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
-125.389
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
73.299
Financial autonomy
96.225
96.295
98.107
95.407
94.833
47.015
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-125.389
Cash flow / Revenue
-13.567%
4.733%
16.333%
-123.267%
None%
-0.536%
Sector positioning
Debt ratio
73.32024
2021
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average+44 pts over 3 years
In 2024, the debt ratio of NODUS FACTORY INVESTISSEMENT (73.30) 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
47.02%2024
2021
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average-26 pts over 3 years
In 2024, the financial autonomy of NODUS FACTORY INVESTISSEMENT (47.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-125.39 years2024
2021
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of NODUS FACTORY INVESTISSEMENT (-125.39) 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 314.66. 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
314.661
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
2018
2019
2020
2021
2023
2024
Liquidity ratio
222.02
250.231
158.988
72.313
59.187
314.661
Interest coverage
0.0
104895.105
0.0
0.0
0.0
-12.01
Sector positioning
Liquidity ratio
314.662024
2021
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average+14 pts over 3 years
In 2024, the liquidity ratio of NODUS FACTORY INVESTISSEMENT (314.66) 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
-12.01x2024
2021
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of NODUS FACTORY INVESTISSEMENT (-12.0x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 233 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 292 days of revenue, i.e. 487 k€ to permanently finance. Over 2018-2024, WCR increased by +6929%, 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
486 998 €
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
51 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
72 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
233 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
292 j
WCR and payment terms evolution NODUS FACTORY INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2023
2024
Operating WCR
-7 131 €
-1 777 €
855 €
4 361 €
0 €
486 998 €
Inventory turnover (days)
0
0
0
0
0
233
Customer payment term (days)
0
0
0
360
0
51
Supplier payment term (days)
353
296
352
292
433
72
Positioning of NODUS FACTORY INVESTISSEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of NODUS FACTORY INVESTISSEMENT is estimated at
183 025 €
(range 94 701€ - 509 615€).
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
94k€183k€509k€
183 025 €Range: 94 701€ - 509 615€
NAF 5 année 2024
Valuation method used
Revenue Multiple
601 240 €
×
0.30x
=183 026 €
Range: 94 701€ - 509 616€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare NODUS FACTORY INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about NODUS FACTORY INVESTISSEMENT
What is the revenue of NODUS FACTORY INVESTISSEMENT ?
The revenue of NODUS FACTORY INVESTISSEMENT in 2024 is 601 k€.
Is NODUS FACTORY INVESTISSEMENT profitable?
NODUS FACTORY INVESTISSEMENT recorded a net loss in 2024.
Where is the headquarters of NODUS FACTORY INVESTISSEMENT ?
The headquarters of NODUS FACTORY INVESTISSEMENT is located in SAINT-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of NODUS FACTORY INVESTISSEMENT ?
The tax return of NODUS FACTORY INVESTISSEMENT 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 NODUS FACTORY INVESTISSEMENT operate?
NODUS FACTORY INVESTISSEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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