CLARANET HOLDINGS : revenue, balance sheet and financial ratios

CLARANET HOLDINGS is a French company founded 8 years ago, specialized in the sector Activités des sièges sociaux. Based in CESSON-SEVIGNE (35510), this company of category ETI shows in 2019 a revenue of 333 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Historique financier - CLARANET HOLDINGS (SIREN 830488722)
Indicador 2025 2024 2023 2022 2021 2020 2019 2018
Ingresos N/C N/C N/C N/C N/C N/C 333 333 € 200 000 €
Resultado neto 5 078 976 € -2 053 934 € 5 923 953 € 6 769 831 € 1 640 329 € -203 174 € 3 586 321 € 913 876 €
EBITDA -7 688 € -42 133 € -200 281 € -52 938 € -27 093 € -27 769 € 30 151 € -3 102 882 €
Margen neto N/C N/C N/C N/C N/C N/C 1075.9% 456.9%

Ingresos y cuenta de resultados

In 2025, CLARANET HOLDINGS generates positive net income of 5.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2025: 914 k€ -> 5.1 M€.

EBITDA (2025) ?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable

-7 688 €

EBIT (2025) ?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones

-7 687 €

Resultado neto (2025) ?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios

5 078 976 €

Chargement du compte de résultat...

Évolution graphique

Mostrar :

Activo

Chargement des données...

Pasivo

Chargement des données...

Ratios de solvencia y endeudamiento

The debt ratio (= Financial debt / Equity x 100) stands at 360%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.

Ratio de endeudamiento (2025) ?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible
50-100% : Moderado
> 100% : Alto

359.974%

Autonomía financiera (2025) ?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Fórmula
(Fondos propios / Total balance) x 100
Interpretación
> 30% : Buena autonomía
20-30% : Media
< 20% : Faible

21.64%

Capacidad de reembolso (2025) ?
Capacidad de reembolso
Definición
Número de años necesarios para reembolsar las deudas con el flujo de caja.
Fórmula
Dettes financières / CAF
Interpretación
< 3 años : Excelente
3-5 años : Correcto
> 5 años : Attention

16.063

Evolución de indicadores de solvencia
CLARANET HOLDINGS

Positionnement sectoriel

Debt ratio
359.97 2025
2023
2024
2025
Q1: 0.09
Méd: 12.76
Q3: 79.1
Average

In 2025, the debt ratio of CLARANET HOLDINGS (359.97) 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
21.64% 2025
2023
2024
2025
Q1: 14.0%
Méd: 56.52%
Q3: 88.88%
Average

In 2025, the financial autonomy of CLARANET HOLDINGS (21.6%) 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
16.06 years 2025
2023
2024
2025
Q1: 0.0 years
Méd: 0.28 years
Q3: 3.39 years
Average

In 2025, the repayment capacity of CLARANET HOLDINGS (16.06) 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.

Ratios de liquidez

The liquidity ratio (= Current assets / Current liabilities) stands at 481.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Ratio de liquidez (2025) ?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno
1-1.5 : Correcto
< 1 : Risque de liquidité

481.413

Cobertura de intereses (2025) ?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Fórmula
EBIT / Gastos financieros
Interpretación
> 3 : Confortable
1.5-3 : Acceptable
< 1.5 : Riesgo

-50918.47

Evolución de indicadores de liquidez
CLARANET HOLDINGS

Positionnement sectoriel

Liquidity ratio
481.41 2025
2023
2024
2025
Q1: 131.57
Méd: 525.4
Q3: 2625.3
Average -28 pts durante 3 años

In 2025, the liquidity ratio of CLARANET HOLDINGS (481.41) 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
-50918.47x 2025
2023
2024
2025
Q1: -43.68x
Méd: 0.0x
Q3: 1.99x
Watch

In 2025, the interest coverage of CLARANET HOLDINGS (-50918.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.

Necesidad de fondo de rotación (NFR) y plazos de pago

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6255 days. Excellent situation: suppliers finance 6255 days of the operating cycle (retail model).

NFR de explotación (2025) ?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada
Positivo = necesidad de financiación

0 €

Crédito clientes (2025) ?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno
45-60j : Medio
> 60j : Largo

0 j

Crédito proveedores (2025) ?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería

6255 j

Rotación de inventario (2025) ?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación

0 j

Evolución del NFR y plazos
CLARANET HOLDINGS

Positionnement de CLARANET HOLDINGS dans son secteur

Comparación con el sector Activités des sièges sociaux

Estimación de valoración

Based on 54 transactions of similar company sales in 2025, the value of CLARANET HOLDINGS is estimated at 14 041 493 € (range 4 231 327€ - 28 908 989€). 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 value 2025
54 tx
4231k€ 14041k€ 28908k€
14 041 493 € Range: 4 231 327€ - 28 908 989€
NAF 5 année 2025

Valuation method used

Net Income Multiple
5 078 976 € × 2.8x = 14 041 494 €
Range: 4 231 327€ - 28 908 989€

Only this financial indicator is available for this company.

Evolución de la valoración

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 sièges sociaux)

Compare CLARANET HOLDINGS with other companies in the same sector:

Frequently asked questions about CLARANET HOLDINGS

What is the revenue of CLARANET HOLDINGS ?

The revenue of CLARANET HOLDINGS in 2019 is 333 k€.

Is CLARANET HOLDINGS profitable?

Yes, CLARANET HOLDINGS generated a net profit of 5.1 M€ in 2025.

Where is the headquarters of CLARANET HOLDINGS ?

The headquarters of CLARANET HOLDINGS is located in CESSON-SEVIGNE (35510), in the department Ille-et-Vilaine.

Where to find the tax return of CLARANET HOLDINGS ?

The tax return of CLARANET 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 CLARANET HOLDINGS operate?

CLARANET HOLDINGS 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.