Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-10-01 (8 years)Status: ActiveBusiness sector: Gestion de fondsLocation: CORNIL (19150), Correze
ZM INVESTISSEMENT : revenue, balance sheet and financial ratios
ZM INVESTISSEMENT is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in CORNIL (19150),
this company of category PME
shows in 2022 a revenue of 156 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ZM INVESTISSEMENT (SIREN 833234339)
Indicator
2022
2021
2020
2019
2018
Revenue
156 000 €
156 000 €
1 573 €
17 487 €
N/C
Net income
353 136 €
478 486 €
254 562 €
74 878 €
130 302 €
EBITDA
3 697 €
34 253 €
-4 145 €
-31 158 €
N/C
Net margin
226.4%
306.7%
16183.2%
428.2%
N/C
Revenue and income statement
Im Jahr 2022 erzielt ZM INVESTISSEMENT einen Umsatz von 156 k€. Im Zeitraum 2019-2022 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +107.4%. Leichter Rückgang von 0% vs 2021. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 156 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 4 k€, was 2.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+0%) variiert EBITDA um -89%, was die Marge um 19.6 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 353 k€, d.h. 226.4% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
156 000 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
156 000 €
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
3 697 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 706 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
353 136 €
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
2.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 44%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 68%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 2.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 226.4% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
44.302%
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
67.86%
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
226.369%
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
1.963
Solvency indicators evolution ZM INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Debt ratio
117.465
199.651
115.432
66.997
44.302
Financial autonomy
44.678
32.78
45.651
58.363
67.86
Repayment capacity
None
13.443
3.441
1.741
1.963
Cash flow / Revenue
None%
428.192%
16183.217%
305.224%
226.369%
Sector positioning
Verschuldungsgrad
44.32022
2020
2021
2022
Q1: 0.01
Med: 15.74
Q3: 126.79
Average-15 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von ZM INVESTISSEMENT (44.30). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
67.86%2022
2020
2021
2022
Q1: 12.13%
Med: 51.88%
Q3: 88.01%
Gut+16 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das finanzielle autonomie von ZM INVESTISSEMENT (67.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.96 ans2022
2020
2021
2022
Q1: -0.05 ans
Med: 0.0 ans
Q3: 3.19 ans
Average-7 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von ZM INVESTISSEMENT (2.0 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 1786.35. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 167.6x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
1786.349
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
167.568
Liquidity indicators evolution ZM INVESTISSEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
42.41
324.879
770.943
1246.065
1786.349
Interest coverage
None
-23.638
-224.125
22.605
167.568
Sector positioning
Liquiditätsquote
1786.352022
2020
2021
2022
Q1: 96.29
Med: 394.11
Q3: 2450.04
Gut+11 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das liquiditätsquote von ZM INVESTISSEMENT (1786.35). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
167.57x2022
2020
2021
2022
Q1: -46.58x
Med: 0.0x
Q3: 0.0x
Ausgezeichnet+50 pts over 3 years
Im Jahr 2022 liegt in den oberen 25% der Branche das zinsdeckung von ZM INVESTISSEMENT (167.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 101 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 101 Tage des Betriebszyklus. WCR ist negativ (-45 Tage): Der Betrieb generiert strukturell Liquidität.
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
-19 371 €
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
0 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
101 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
-45 j
WCR and payment terms evolution ZM INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
0 €
257 €
-308 €
-25 412 €
-19 371 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
0
11
153
146
101
Positioning of ZM INVESTISSEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of ZM INVESTISSEMENT is estimated at
441 514 €
(range 209 975€ - 964 867€).
With an EBITDA of 3 697€, the sector multiple of 4.2x is applied.
The price/revenue ratio is 0.56x
(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
109 transactions
209k€441k€964k€
441 514 €Range: 209 975€ - 964 867€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 697 €×4.2x
Estimation15 545 €
8 219€ - 28 016€
Revenue Multiple30%
156 000 €×0.56x
Estimation87 963 €
49 243€ - 193 282€
Net Income Multiple20%
353 136 €×5.8x
Estimation2 036 766 €
955 468€ - 4 464 373€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Gestion de fonds)
Compare ZM INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about ZM INVESTISSEMENT
What is the revenue of ZM INVESTISSEMENT ?
The revenue of ZM INVESTISSEMENT in 2022 is 156 k€.
Is ZM INVESTISSEMENT profitable?
Yes, ZM INVESTISSEMENT generated a net profit of 353 k€ in 2022.
Where is the headquarters of ZM INVESTISSEMENT ?
The headquarters of ZM INVESTISSEMENT is located in CORNIL (19150), in the department Correze.
Where to find the tax return of ZM INVESTISSEMENT ?
The tax return of ZM INVESTISSEMENT 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 ZM INVESTISSEMENT operate?
ZM INVESTISSEMENT operates in the sector Gestion de fonds (NAF code 66.30Z). 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