Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-10-24 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: CHANGE (53810), Mayenne
ZAMBON INVESTISSEMENTS : revenue, balance sheet and financial ratios
ZAMBON INVESTISSEMENTS is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in CHANGE (53810),
this company of category PME
shows in 2024 a revenue of 319 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ZAMBON INVESTISSEMENTS (SIREN 484779640)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
319 053 €
N/C
603 088 €
602 183 €
538 307 €
468 902 €
507 352 €
Net income
747 147 €
1 822 989 €
1 885 557 €
529 726 €
560 408 €
1 131 823 €
525 860 €
EBITDA
103 344 €
N/C
394 544 €
429 763 €
423 045 €
356 237 €
394 720 €
Net margin
234.2%
N/C
312.7%
88.0%
104.1%
241.4%
103.6%
Revenue and income statement
In 2024, ZAMBON INVESTISSEMENTS achieves revenue of 319 k€. Revenue is declining over the period 2018-2024 (CAGR: -7.4%). After deducting consumption (0 €), gross margin stands at 319 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 103 k€, representing 32.4% 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 747 k€, i.e. 234.2% 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
319 053 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
319 053 €
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
103 344 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
55 053 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
747 147 €
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
32.4%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. 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 8.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 248.8% 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
42.692%
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
69.883%
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
248.807%
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
8.595
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.48
0.504
0.211
19.473
31.35
40.904
42.692
Financial autonomy
97.382
98.61
98.428
82.632
75.434
70.672
69.883
Repayment capacity
0.223
0.055
0.039
3.979
2.355
None
8.595
Cash flow / Revenue
121.741%
205.473%
109.59%
93.679%
296.059%
None%
248.807%
Sector positioning
Debt ratio
42.692024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+9 pts over 3 years
In 2024, the debt ratio of ZAMBON INVESTISSEMENTS (42.69) 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
69.88%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-5 pts over 3 years
In 2024, the financial autonomy of ZAMBON INVESTISSEMENTS (69.9%) 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
8.6 years2024
2022
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+7 pts over 2 years
In 2024, the repayment capacity of ZAMBON INVESTISSEMENTS (8.60) 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 29534.72. 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 551.5x. 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
29534.722
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
4226.089
7401.542
4822.806
5707.776
8611.31
19745.124
29534.722
Interest coverage
20.378
1.167
0.267
2.115
5.309
None
551.507
Sector positioning
Liquidity ratio
29534.722024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of ZAMBON INVESTISSEMENTS (29534.72) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
551.51x2024
2022
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of ZAMBON INVESTISSEMENTS (551.5x) 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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. The company must finance 9 days of gap between collections and payments. Overall, WCR represents 11993 days of revenue, i.e. 10.6 M€ to permanently finance. Over 2018-2024, WCR increased by +269%, 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
10 628 635 €
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
114 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
105 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
11993 j
WCR and payment terms evolution ZAMBON INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 876 934 €
2 759 287 €
2 270 240 €
4 520 239 €
6 817 108 €
0 €
10 628 635 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
226
189
234
232
258
0
114
Supplier payment term (days)
226
271
317
215
131
0
105
Positioning of ZAMBON INVESTISSEMENTS 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 ZAMBON INVESTISSEMENTS is estimated at
524 394 €
(range 216 497€ - 1 613 615€).
With an EBITDA of 103 344€, the sector multiple of 4.8x is applied.
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
216k€524k€1613k€
524 394 €Range: 216 497€ - 1 613 615€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
103 344 €×4.8x
Estimation499 756 €
84 596€ - 861 226€
Revenue Multiple30%
319 053 €×0.59x
Estimation187 849 €
116 866€ - 223 317€
Net Income Multiple20%
747 147 €×1.5x
Estimation1 090 806 €
695 698€ - 5 580 039€
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 ZAMBON INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about ZAMBON INVESTISSEMENTS
What is the revenue of ZAMBON INVESTISSEMENTS ?
The revenue of ZAMBON INVESTISSEMENTS in 2024 is 319 k€.
Is ZAMBON INVESTISSEMENTS profitable?
Yes, ZAMBON INVESTISSEMENTS generated a net profit of 747 k€ in 2024.
Where is the headquarters of ZAMBON INVESTISSEMENTS ?
The headquarters of ZAMBON INVESTISSEMENTS is located in CHANGE (53810), in the department Mayenne.
Where to find the tax return of ZAMBON INVESTISSEMENTS ?
The tax return of ZAMBON INVESTISSEMENTS 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 ZAMBON INVESTISSEMENTS operate?
ZAMBON INVESTISSEMENTS 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