Employees: 22 (2023.0)Legal category: SA (autres)Size: GECreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Location de logementsLocation: NIMES (30900), Gard
SOC H L M UN TOIT POUR TOUS : revenue, balance sheet and financial ratios
SOC H L M UN TOIT POUR TOUS is a French company
founded 58 years ago,
specialized in the sector Location de logements.
Based in NIMES (30900),
this company of category GE
shows in 2024 a revenue of 56.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC H L M UN TOIT POUR TOUS (SIREN 680201365)
Indicator
2024
2023
2022
2017
2016
Revenue
56 804 439 €
54 153 316 €
51 205 261 €
N/C
45 696 554 €
Net income
321 809 €
656 853 €
3 500 876 €
7 576 609 €
6 433 103 €
EBITDA
26 221 028 €
24 368 536 €
22 700 139 €
-5 474 208 €
21 520 608 €
Net margin
0.6%
1.2%
6.8%
N/C
14.1%
Revenue and income statement
In 2024, SOC H L M UN TOIT POUR TOUS achieves revenue of 56.8 M€. Revenue is growing positively over 5 years (CAGR: +2.8%). Vs 2023: +5%. After deducting consumption (1.2 M€), gross margin stands at 55.6 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26.2 M€, representing 46.2% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 322 k€, i.e. 0.6% 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
56 804 439 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
55 622 008 €
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
26 221 028 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 916 816 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
321 809 €
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
45.8%
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 390%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 34.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 25.0% 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
390.449%
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
19.818%
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
25.031%
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
34.443
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC H L M UN TOIT POUR TOUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2022
2023
2024
Debt ratio
415.696
0.0
381.6
379.847
390.449
Financial autonomy
18.846
19.837
20.165
20.292
19.818
Repayment capacity
20.602
0.0
27.521
36.515
34.443
Cash flow / Revenue
38.767%
14647.899%
32.784%
23.81%
25.031%
Sector positioning
Debt ratio
390.452024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Average
In 2024, the debt ratio of SOC H L M UN TOIT POUR TOUS (390.45) 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
19.82%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Good+17 pts over 3 years
In 2024, the financial autonomy of SOC H L M UN TOIT POUR TOUS (19.8%) 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
34.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Average
In 2024, the repayment capacity of SOC H L M UN TOIT POUR TOUS (34.44) 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 241.66. 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 56.4x. 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
241.659
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
56.359
Liquidity indicators evolution SOC H L M UN TOIT POUR TOUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2022
2023
2024
Liquidity ratio
427.046
717.747
287.737
307.456
241.659
Interest coverage
27.131
-99.795
29.392
53.952
56.359
Sector positioning
Liquidity ratio
241.662024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Good
In 2024, the liquidity ratio of SOC H L M UN TOIT POUR TOUS (241.66) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
56.36x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Excellent
In 2024, the interest coverage of SOC H L M UN TOIT POUR TOUS (56.4x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 24 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 85 days of revenue, i.e. 13.4 M€ to permanently finance. Over 2016-2024, WCR increased by +177%, 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
13 407 552 €
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
31 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
46 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
24 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
85 j
WCR and payment terms evolution SOC H L M UN TOIT POUR TOUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2022
2023
2024
Operating WCR
4 835 609 €
0 €
4 329 917 €
12 358 328 €
13 407 552 €
Inventory turnover (days)
4
0
4
7
24
Customer payment term (days)
30
0
32
29
31
Supplier payment term (days)
33
0
39
52
46
Positioning of SOC H L M UN TOIT POUR TOUS in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SOC H L M UN TOIT POUR TOUS is estimated at
87 601 209 €
(range 24 818 514€ - 157 468 298€).
With an EBITDA of 26 221 028€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
24818k€87601k€157468k€
87 601 209 €Range: 24 818 514€ - 157 468 298€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 221 028 €×5.6x
Estimation146 833 239 €
38 867 721€ - 262 079 240€
Revenue Multiple30%
56 804 439 €×0.81x
Estimation45 820 023 €
17 509 288€ - 85 443 153€
Net Income Multiple20%
321 809 €×6.8x
Estimation2 192 913 €
659 339€ - 3 978 663€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare SOC H L M UN TOIT POUR TOUS with other companies in the same sector:
Frequently asked questions about SOC H L M UN TOIT POUR TOUS
What is the revenue of SOC H L M UN TOIT POUR TOUS ?
The revenue of SOC H L M UN TOIT POUR TOUS in 2024 is 56.8 M€.
Is SOC H L M UN TOIT POUR TOUS profitable?
Yes, SOC H L M UN TOIT POUR TOUS generated a net profit of 322 k€ in 2024.
Where is the headquarters of SOC H L M UN TOIT POUR TOUS ?
The headquarters of SOC H L M UN TOIT POUR TOUS is located in NIMES (30900), in the department Gard.
Where to find the tax return of SOC H L M UN TOIT POUR TOUS ?
The tax return of SOC H L M UN TOIT POUR TOUS 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 SOC H L M UN TOIT POUR TOUS operate?
SOC H L M UN TOIT POUR TOUS operates in the sector Location de logements (NAF code 68.20A). 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