WELCOOME GROUP : revenue, balance sheet and financial ratios
WELCOOME GROUP is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NANTES (44000),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WELCOOME GROUP (SIREN 803739846)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 062 773 €
1 639 182 €
1 634 237 €
1 430 455 €
646 818 €
576 546 €
697 384 €
489 213 €
N/C
Net income
-711 370 €
42 879 €
220 108 €
133 969 €
456 195 €
516 036 €
302 959 €
1 075 879 €
-3 962 €
EBITDA
-116 627 €
56 109 €
282 934 €
228 312 €
-16 828 €
-26 948 €
-38 055 €
14 397 €
-3 962 €
Net margin
-66.9%
2.6%
13.5%
9.4%
70.5%
89.5%
43.4%
219.9%
N/C
Revenue and income statement
In 2022, WELCOOME GROUP achieves revenue of 1.1 M€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +11.7%. Significant drop of -35% vs 2021. After deducting consumption (0 €), gross margin stands at 1.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -117 k€, representing -11.0% of revenue. Warning negative scissor effect: despite revenue change (-35%), EBITDA varies by -308%, reducing margin by 14.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -711 k€ (-66.9% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 062 773 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 062 773 €
EBITDA (2022)
?
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
-116 627 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-121 058 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-711 370 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.0%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
50.936%
Financial autonomy (2022)
?
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
40.872%
Cash flow / Revenue (2022)
?
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
-10.054%
Repayment capacity (2022)
?
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
-10.233
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
564.501
200.14
135.765
79.996
39.428
90.875
78.42
45.514
50.936
Financial autonomy
14.945
32.884
41.344
54.646
69.697
48.655
51.462
54.687
40.872
Repayment capacity
-145.381
2.027
2.607
2.551
2.132
15.98
9.435
26.122
-10.233
Cash flow / Revenue
None%
239.339%
111.186%
109.048%
70.373%
10.317%
14.317%
3.038%
-10.054%
Sector positioning
Debt ratio
50.942022
2020
2021
2022
Q1: 0.51
Med: 24.26
Q3: 115.89
Average-6 pts over 3 years
In 2022, the debt ratio of WELCOOME GROUP (50.94) 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
40.87%2022
2020
2021
2022
Q1: 18.08%
Med: 52.89%
Q3: 84.23%
Average-8 pts over 3 years
In 2022, the financial autonomy of WELCOOME GROUP (40.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-10.23 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of WELCOOME GROUP (-10.23) 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 133.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
133.977
Interest coverage (2022)
?
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
-538.772
Liquidity indicators evolution WELCOOME GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
58.402
778.014
442.15
724.827
318.313
567.385
516.612
193.639
133.977
Interest coverage
0.0
169.077
-265.907
-68.053
-80.598
6.974
11.511
38.292
-538.772
Sector positioning
Liquidity ratio
133.982022
2020
2021
2022
Q1: 101.19
Med: 345.91
Q3: 1581.92
Average-26 pts over 3 years
In 2022, the liquidity ratio of WELCOOME GROUP (133.98) 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
-538.77x2022
2020
2021
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Average-50 pts over 3 years
In 2022, the interest coverage of WELCOOME GROUP (-538.8x) 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: 235 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 497 days. Excellent situation: suppliers finance 262 days of the operating cycle (retail model). Overall, WCR represents 661 days of revenue, i.e. 2.0 M€ to permanently finance.
Operating WCR (2022)
?
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
1 950 901 €
Customer credit (2022)
?
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
235 j
Supplier credit (2022)
?
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
497 j
Inventory turnover (2022)
?
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 (2022)
?
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
661 j
WCR and payment terms evolution WELCOOME GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
175 657 €
286 820 €
362 203 €
65 904 €
1 852 310 €
1 722 420 €
1 614 053 €
1 950 901 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
15
53
10
11
214
223
10
235
Supplier payment term (days)
357
13
21
17
50
73
8
202
497
Positioning of WELCOOME GROUP in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 107 transactions of similar company sales
in 2022,
the value of WELCOOME GROUP is estimated at
686 807 €
(range 167 050€ - 1 232 441€).
The price/revenue ratio is 0.65x
(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 value2022
107 transactions
167k€686k€1232k€
686 807 €Range: 167 050€ - 1 232 441€
NAF 5 année 2022
Valuation method used
Revenue Multiple
1 062 773 €
×
0.65x
=686 808 €
Range: 167 050€ - 1 232 442€
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 107 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 sièges sociaux)
Compare WELCOOME GROUP with other companies in the same sector:
The headquarters of WELCOOME GROUP is located in NANTES (44000), in the department Loire-Atlantique.
Where to find the tax return of WELCOOME GROUP ?
The tax return of WELCOOME GROUP 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 WELCOOME GROUP operate?
WELCOOME GROUP operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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