SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS : revenue, balance sheet and financial ratios

SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS is a French company founded 40 years ago, specialized in the sector Conseil pour les affaires et autres conseils de gestion. Based in AIX-EN-PROVENCE (13290), this company of category PME shows in 2024 a revenue of 898 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS (SIREN 335200861)
Indicator 2024 2023 2022 2021 2020 2019 2018
Revenue 898 005 € 1 016 087 € 892 129 € 825 465 € 882 288 € 854 111 € 796 881 €
Net income 46 278 € 71 159 € 74 519 € 11 181 € 59 520 € 16 711 € -38 669 €
EBITDA 61 942 € 111 143 € 102 316 € 19 076 € 77 787 € 23 294 € -36 341 €
Net margin 5.2% 7.0% 8.4% 1.4% 6.7% 2.0% -4.9%

Revenue and income statement

In 2024, SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS achieves revenue of 898 k€. Revenue is growing positively over 7 years (CAGR: +2.0%). Significant drop of -12% vs 2023. After deducting consumption (445 €), gross margin stands at 898 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 62 k€, representing 6.9% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -44%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 5.2% 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

898 005 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

897 560 €

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

61 942 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

57 255 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

46 278 €

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

6.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 17%. 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 42%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.

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

16.615%

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

41.952%

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

5.945%

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

0.966

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

26.6%

Solvency indicators evolution
SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS

Sector positioning

Debt ratio
16.61 2024
2022
2023
2024
Q1: 0.0
Med: 3.98
Q3: 41.81
Average -16 pts over 3 years

In 2024, the debt ratio of SOCIETE DE CONSEIL D'ORGA... (16.61) 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
41.95% 2024
2022
2023
2024
Q1: 4.2%
Med: 38.87%
Q3: 76.44%
Good +6 pts over 3 years

In 2024, the financial autonomy of SOCIETE DE CONSEIL D'ORGA... (42.0%) 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
0.97 years 2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.1 years
Average

In 2024, the repayment capacity of SOCIETE DE CONSEIL D'ORGA... (0.97) 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 175.21. 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 1.0x. Coverage is limited: any activity downturn would jeopardize interest payments.

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

175.213

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

1.043

Liquidity indicators evolution
SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS

Sector positioning

Liquidity ratio
175.21 2024
2022
2023
2024
Q1: 138.87
Med: 313.12
Q3: 966.61
Average -7 pts over 3 years

In 2024, the liquidity ratio of SOCIETE DE CONSEIL D'ORGA... (175.21) 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
1.04x 2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.26x
Excellent

In 2024, the interest coverage of SOCIETE DE CONSEIL D'ORGA... (1.0x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 129 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Overall, WCR represents 115 days of revenue, i.e. 287 k€ to permanently finance. Over 2018-2024, WCR increased by +31%, 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

287 496 €

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

103 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

129 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

115 j

WCR and payment terms evolution
SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS

Positioning of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS in its sector

Comparison with sector Conseil pour les affaires et autres conseils de gestion

Valuation estimate

Based on 69 transactions of similar company sales in 2024, the value of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS is estimated at 373 493 € (range 153 727€ - 567 892€). With an EBITDA of 61 942€, the sector multiple of 4.3x is applied. The price/revenue ratio is 0.66x (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 value 2024
69 tx
153k€ 373k€ 567k€
373 493 € Range: 153 727€ - 567 892€
NAF 5 année 2024

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
61 942 € × 4.3x
Estimation 263 770 €
52 441€ - 422 303€
Revenue Multiple 30%
898 005 € × 0.66x
Estimation 591 696 €
344 349€ - 654 272€
Net Income Multiple 20%
46 278 € × 6.9x
Estimation 320 499 €
121 013€ - 802 299€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 69 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 (Conseil pour les affaires et autres conseils de gestion)

Compare SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS with other companies in the same sector:

Voir toutes les statistiques du secteur Conseil pour les affaires et autres conseils de gestion

Frequently asked questions about SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS

What is the revenue of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS ?

The revenue of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS in 2024 is 898 k€.

Is SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS profitable?

Yes, SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS generated a net profit of 46 k€ in 2024.

Where is the headquarters of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS ?

The headquarters of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS is located in AIX-EN-PROVENCE (13290), in the department Bouches-du-Rhone.

Where to find the tax return of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS ?

The tax return of SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS 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 SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS operate?

SOCIETE DE CONSEIL D'ORGANISATION DE RECRUTEMENT DES ENTREPRISES ET MANAGERS operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). See the 'Sector positioning' section above to compare the company with its competitors.