Employees: 01 (2023.0)Legal category: SAS (autres)Size: PMECreation date: 2006-04-18 (20 years)Status: ActiveBusiness sector: Gestion de fondsLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
NOUVELLE COMPAGNIE MARCHANDE : revenue, balance sheet and financial ratios
NOUVELLE COMPAGNIE MARCHANDE is a French company
founded 20 years ago,
specialized in the sector Gestion de fonds.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2024 a revenue of 250 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOUVELLE COMPAGNIE MARCHANDE (SIREN 489835363)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
249 915 €
249 301 €
248 920 €
249 250 €
N/C
224 100 €
241 800 €
251 100 €
262 224 €
Net income
42 748 €
54 318 €
12 361 €
567 875 €
10 527 €
15 482 €
20 030 €
16 230 €
1 662 €
EBITDA
-61 180 €
-63 560 €
-38 119 €
-26 162 €
-279 193 €
-49 540 €
-29 709 €
2 484 €
10 213 €
Net margin
17.1%
21.8%
5.0%
227.8%
N/C
6.9%
8.3%
6.5%
0.6%
Revenue and income statement
In 2024, NOUVELLE COMPAGNIE MARCHANDE achieves revenue of 250 k€. Activity remains stable over the period (CAGR: -0.6%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 250 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 -61 k€, representing -24.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 43 k€, i.e. 17.1% 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
249 915 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
249 915 €
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
-61 180 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-61 413 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 748 €
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
-24.5%
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 20%. 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 82%. 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 29.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 16.6% 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
19.696%
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
82.48%
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
16.629%
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
29.487
Solvency indicators evolution NOUVELLE COMPAGNIE MARCHANDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
43.766
33.197
39.057
0.0
23.904
20.865
20.823
19.83
19.696
Financial autonomy
62.889
67.284
65.175
65.194
72.236
80.108
81.789
82.313
82.48
Repayment capacity
1236.555
110.463
106.978
0.0
117.824
2.244
100.989
22.492
29.487
Cash flow / Revenue
0.738%
6.581%
8.332%
6.983%
None%
228.012%
5.073%
21.852%
16.629%
Sector positioning
Debt ratio
19.72024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of NOUVELLE COMPAGNIE MARCHANDE (19.70) 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
82.48%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good
In 2024, the financial autonomy of NOUVELLE COMPAGNIE MARCHANDE (82.5%) 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
29.49 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of NOUVELLE COMPAGNIE MARCHANDE (29.49) 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 4101.05. 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
4101.048
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 NOUVELLE COMPAGNIE MARCHANDE
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
608.419
539.035
613.465
165.396
505.719
1661.578
4397.676
3815.236
4101.048
Interest coverage
0.0
3.945
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
4101.052024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Excellent
In 2024, the liquidity ratio of NOUVELLE COMPAGNIE MARCHANDE (4101.05) 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: -71.24x
Med: 0.0x
Q3: 0.0x
Good
In 2024, the interest coverage of NOUVELLE COMPAGNIE MARCHANDE (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: 182 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 183 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Overall, WCR represents 3352 days of revenue, i.e. 2.3 M€ to permanently finance. Notable WCR improvement over the period (-46%), 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
2 327 153 €
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
182 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
183 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
3352 j
WCR and payment terms evolution NOUVELLE COMPAGNIE MARCHANDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 301 866 €
3 652 438 €
4 840 913 €
1 928 784 €
0 €
2 380 734 €
2 412 455 €
2 478 526 €
2 327 153 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
449
359
360
360
0
360
181
181
182
Supplier payment term (days)
175
137
8355
253
225
231
364
197
183
Positioning of NOUVELLE COMPAGNIE MARCHANDE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of NOUVELLE COMPAGNIE MARCHANDE is estimated at
172 031 €
(range 59 502€ - 377 479€).
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
59k€172k€377k€
172 031 €Range: 59 502€ - 377 479€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
249 915 €×0.30x
Estimation76 078 €
39 364€ - 211 830€
Net Income Multiple20%
42 748 €×7.4x
Estimation315 961 €
89 710€ - 625 953€
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 NOUVELLE COMPAGNIE MARCHANDE with other companies in the same sector:
Frequently asked questions about NOUVELLE COMPAGNIE MARCHANDE
What is the revenue of NOUVELLE COMPAGNIE MARCHANDE ?
The revenue of NOUVELLE COMPAGNIE MARCHANDE in 2024 is 250 k€.
Is NOUVELLE COMPAGNIE MARCHANDE profitable?
Yes, NOUVELLE COMPAGNIE MARCHANDE generated a net profit of 43 k€ in 2024.
Where is the headquarters of NOUVELLE COMPAGNIE MARCHANDE ?
The headquarters of NOUVELLE COMPAGNIE MARCHANDE is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of NOUVELLE COMPAGNIE MARCHANDE ?
The tax return of NOUVELLE COMPAGNIE MARCHANDE 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 NOUVELLE COMPAGNIE MARCHANDE operate?
NOUVELLE COMPAGNIE MARCHANDE 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