Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-08-09 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: FONTAINE-LES-LUXEUIL (70800), Haute-Saone
SPG FRANCE HOLDINGS : revenue, balance sheet and financial ratios
SPG FRANCE HOLDINGS is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in FONTAINE-LES-LUXEUIL (70800),
this company of category ETI
shows in 2023 a revenue of 430 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPG FRANCE HOLDINGS (SIREN 794887570)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
429 572 €
474 066 €
418 711 €
336 114 €
336 797 €
593 413 €
682 199 €
748 504 €
Net income
-132 632 €
-116 718 €
-163 205 €
-133 038 €
-89 536 €
-143 721 €
-183 248 €
-172 616 €
EBITDA
-57 089 €
-50 409 €
-82 334 €
-78 112 €
-72 959 €
-44 656 €
-34 553 €
-115 651 €
Net margin
-30.9%
-24.6%
-39.0%
-39.6%
-26.6%
-24.2%
-26.9%
-23.1%
Revenue and income statement
In 2023, SPG FRANCE HOLDINGS achieves revenue of 430 k€. Revenue is declining over the period 2016-2023 (CAGR: -7.6%). Slight decline of -9% vs 2022. After deducting consumption (0 €), gross margin stands at 430 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 -57 k€, representing -13.3% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -13%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -133 k€ (-30.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
429 572 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
429 572 €
EBITDA (2023)
?
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
-57 089 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-57 090 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-132 632 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-13.3%
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 12%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.255%
Financial autonomy (2023)
?
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
87.342%
Cash flow / Revenue (2023)
?
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
-30.875%
Repayment capacity (2023)
?
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
0.0
Solvency indicators evolution SPG FRANCE HOLDINGS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
9.568
9.564
9.527
9.491
9.574
9.581
11.0
12.255
Financial autonomy
90.479
90.625
90.993
91.137
91.116
90.973
89.76
87.342
Repayment capacity
-17.751
-16.619
-21.011
-33.506
-22.651
-18.382
-29.4
0.0
Cash flow / Revenue
-23.061%
-26.861%
-24.219%
-26.585%
-39.581%
-38.978%
-24.621%
-30.875%
Sector positioning
Debt ratio
12.262023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+10 pts over 3 years
In 2023, the debt ratio of SPG FRANCE HOLDINGS (12.26) 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
87.34%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good
In 2023, the financial autonomy of SPG FRANCE HOLDINGS (87.3%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Excellent
In 2023, the repayment capacity of SPG FRANCE HOLDINGS (0.00) 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 41.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
41.589
Interest coverage (2023)
?
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
-209.793
Liquidity indicators evolution SPG FRANCE HOLDINGS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
556.757
580.994
970.559
1342.361
1536.973
679.228
834.104
41.589
Interest coverage
-75.902
-260.469
-201.541
-123.357
-115.219
-109.311
-207.199
-209.793
Sector positioning
Liquidity ratio
41.592023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average-28 pts over 3 years
In 2023, the liquidity ratio of SPG FRANCE HOLDINGS (41.59) 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
-209.79x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average
In 2023, the interest coverage of SPG FRANCE HOLDINGS (-209.8x) 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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 344 days. The company must finance 16 days of gap between collections and payments. Overall, WCR represents 1381 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2023, WCR increased by +111%, requiring additional financing.
Operating WCR (2023)
?
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
1 647 602 €
Customer credit (2023)
?
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
360 j
Supplier credit (2023)
?
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
344 j
Inventory turnover (2023)
?
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 (2023)
?
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
1381 j
WCR and payment terms evolution SPG FRANCE HOLDINGS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
780 323 €
462 094 €
815 522 €
741 640 €
668 121 €
355 176 €
975 808 €
1 647 602 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
100
0
0
0
0
0
0
360
Supplier payment term (days)
47
28
20
54
40
29
24
344
Positioning of SPG FRANCE HOLDINGS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of SPG FRANCE HOLDINGS is estimated at
103 302 €
(range 75 550€ - 306 797€).
The price/revenue ratio is 0.24x
(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 value2023
63 tx
75k€103k€306k€
103 302 €Range: 75 550€ - 306 797€
NAF 5 année 2023
Valuation method used
Revenue Multiple
429 572 €
×
0.24x
=103 303 €
Range: 75 550€ - 306 797€
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 63 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 SPG FRANCE HOLDINGS with other companies in the same sector:
Frequently asked questions about SPG FRANCE HOLDINGS
What is the revenue of SPG FRANCE HOLDINGS ?
The revenue of SPG FRANCE HOLDINGS in 2023 is 430 k€.
Is SPG FRANCE HOLDINGS profitable?
SPG FRANCE HOLDINGS recorded a net loss in 2023.
Where is the headquarters of SPG FRANCE HOLDINGS ?
The headquarters of SPG FRANCE HOLDINGS is located in FONTAINE-LES-LUXEUIL (70800), in the department Haute-Saone.
Where to find the tax return of SPG FRANCE HOLDINGS ?
The tax return of SPG FRANCE HOLDINGS 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 SPG FRANCE HOLDINGS operate?
SPG FRANCE HOLDINGS 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