THE JOUGIBAT COMPAGNY : revenue, balance sheet and financial ratios
THE JOUGIBAT COMPAGNY is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in DRAVEIL (91210),
this company of category PME
shows in 2024 a revenue of 582 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THE JOUGIBAT COMPAGNY (SIREN 794697193)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
582 038 €
408 750 €
450 000 €
200 000 €
200 000 €
55 556 €
N/C
N/C
182 516 €
Net income
24 782 026 €
565 332 €
174 793 €
-2 039 €
25 814 €
16 748 580 €
-66 462 €
89 421 €
4 728 549 €
EBITDA
-214 466 €
41 398 €
224 901 €
69 769 €
-109 628 €
-405 036 €
-15 632 €
-19 189 €
-31 698 €
Net margin
4257.8%
138.3%
38.8%
-1.0%
12.9%
30147.2%
N/C
N/C
2590.8%
Revenue and income statement
In 2024, THE JOUGIBAT COMPAGNY achieves revenue of 582 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.6%. Vs 2023, growth of +42% (409 k€ -> 582 k€). After deducting consumption (0 €), gross margin stands at 582 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 -214 k€, representing -36.8% of revenue. Warning negative scissor effect: despite revenue change (+42%), EBITDA varies by -618%, reducing margin by 47.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24.8 M€, i.e. 4257.8% 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
582 038 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
582 038 €
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
-214 466 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-189 399 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 782 026 €
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
-36.8%
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 1%. 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 94%. 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
0.886%
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
94.365%
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
-92.087%
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
-0.555
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 THE JOUGIBAT COMPAGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.575
0.576
2.7
2.228
1.719
4.278
0.886
Financial autonomy
95.338
99.745
99.339
94.331
95.152
96.315
97.528
95.082
94.365
Repayment capacity
0.0
0.0
-0.361
-0.094
8.96
8.108
0.939
1.713
-0.555
Cash flow / Revenue
-40.961%
None%
None%
-1226.676%
16.795%
15.313%
46.056%
59.769%
-92.087%
Sector positioning
Debt ratio
0.892024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good
In 2024, the debt ratio of THE JOUGIBAT COMPAGNY (0.89) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
94.36%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of THE JOUGIBAT COMPAGNY (94.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.56 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-32 pts over 3 years
In 2024, the repayment capacity of THE JOUGIBAT COMPAGNY (-0.56) 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 1654.99. 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
1654.993
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
-324.29
Liquidity indicators evolution THE JOUGIBAT COMPAGNY
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
92711.313
20010.231
13894.122
1856.811
4051.441
5992.844
10690.626
9207.483
1654.993
Interest coverage
-276.639
0.0
-325.166
-0.02
-3.028
19.301
52.223
200.502
-324.29
Sector positioning
Liquidity ratio
1654.992024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-18 pts over 3 years
In 2024, the liquidity ratio of THE JOUGIBAT COMPAGNY (1654.99) 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
-324.29x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of THE JOUGIBAT COMPAGNY (-324.3x) 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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The company must finance 7 days of gap between collections and payments. WCR is negative (-839 days): operations structurally generate cash. Notable WCR improvement over the period (-12953%), 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
-1 356 172 €
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
22 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
15 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
-839 j
WCR and payment terms evolution THE JOUGIBAT COMPAGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 551 €
0 €
0 €
-503 449 €
-11 222 €
431 662 €
84 420 €
176 997 €
-1 356 172 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
22
Supplier payment term (days)
50
115
156
7
242
88
53
111
15
Positioning of THE JOUGIBAT COMPAGNY in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of THE JOUGIBAT COMPAGNY is estimated at
14 677 938 €
(range 9 358 121€ - 74 277 878€).
The price/revenue ratio is 0.59x
(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 value2024
54 tx
9358k€14677k€74277k€
14 677 938 €Range: 9 358 121€ - 74 277 878€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
582 038 €×0.59x
Estimation342 687 €
213 195€ - 407 391€
Net Income Multiple20%
24 782 026 €×1.5x
Estimation36 180 815 €
23 075 511€ - 185 083 610€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 THE JOUGIBAT COMPAGNY with other companies in the same sector:
Frequently asked questions about THE JOUGIBAT COMPAGNY
What is the revenue of THE JOUGIBAT COMPAGNY ?
The revenue of THE JOUGIBAT COMPAGNY in 2024 is 582 k€.
Is THE JOUGIBAT COMPAGNY profitable?
Yes, THE JOUGIBAT COMPAGNY generated a net profit of 24.8 M€ in 2024.
Where is the headquarters of THE JOUGIBAT COMPAGNY ?
The headquarters of THE JOUGIBAT COMPAGNY is located in DRAVEIL (91210), in the department Essonne.
Where to find the tax return of THE JOUGIBAT COMPAGNY ?
The tax return of THE JOUGIBAT COMPAGNY 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 THE JOUGIBAT COMPAGNY operate?
THE JOUGIBAT COMPAGNY 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