Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2015-07-28 (10 Jahre)Status: AktivBranche: Location de logementsStandort: PARIS (75016), Paris
B FAMILY INVEST : revenue, balance sheet and financial ratios
B FAMILY INVEST is a French company
founded 10 years ago,
specialized in the sector Location de logements.
Based in PARIS (75016),
this company of category PME
shows in 2017 a revenue of 57 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - B FAMILY INVEST (SIREN 814027843)
Kennzahl
2017
2016
Umsatz
57 319 €
15 207 €
Nettoergebnis
4 600 €
-18 185 €
EBITDA
-22 352 €
-9 599 €
Nettomarge
8.0%
-119.6%
Umsatz und Gewinn- und Verlustrechnung
In 2017, B FAMILY INVEST achieves revenue of 57 k€. Vs 2016, growth of +277% (15 k€ -> 57 k€). After deducting consumption (0 €), gross margin stands at 57 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 -22 k€, representing -39.0% of revenue. Positive scissor effect: EBITDA margin improves by +24.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 8.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
57 319 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
57 319 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-22 352 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-44 952 €
Nettoergebnis (2017)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at -10928%. 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 -1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-10927.58%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
Verschuldungsgrad
-2138.312
-10927.58
Finanzielle Autonomie
-4.814
-0.916
Rückzahlungsfähigkeit
-27.704
-45.962
Cashflow / Umsatz
-87.223%
-52.201%
Positionnement sectoriel
Debt ratio
-10927.582017
2016
2017
Q1: -257.44
Méd: 0.0
Q3: 126.83
Excellent
In 2017, the debt ratio of B FAMILY INVEST (-10927.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-0.92%2017
2016
2017
Q1: 0.59%
Méd: 45.13%
Q3: 99.25%
Average
In 2017, the financial autonomy of B FAMILY INVEST (-0.9%) 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
-45.96 years2017
2016
2017
Q1: 0.0 years
Méd: 0.87 years
Q3: 19.49 years
Excellent
In 2017, the repayment capacity of B FAMILY INVEST (-45.96) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 170.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2017)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
170.05
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen B FAMILY INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
Liquiditätsquote
240.91
170.05
Zinsdeckung
-38.171
-37.598
Positionnement sectoriel
Liquidity ratio
170.052017
2016
2017
Q1: 11.99
Méd: 134.99
Q3: 798.76
Good
In 2017, the liquidity ratio of B FAMILY INVEST (170.05) 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
-37.6x2017
2016
2017
Q1: 0.0x
Méd: 1.75x
Q3: 33.99x
Average
In 2017, the interest coverage of B FAMILY INVEST (-37.6x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 80 days of revenue, i.e. 13 k€ to permanently finance.
Operatives Working Capital (2017)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
36 j
Lagerumschlag (2017)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2017)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
80 j
Entwicklung des Working Capital und der Zahlungsfristen B FAMILY INVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
BFR d'exploitation
8 653 €
12 808 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
24
43
Crédit fournisseurs (jours)
73
36
Positionnement de B FAMILY INVEST dans son secteur
Vergleich mit der Branche Location de logements
Bewertungsschätzung
Based on 227 transactions of similar company sales
in 2017,
the value of B FAMILY INVEST is estimated at
31 609 €
(range 11 759€ - 72 989€).
The price/revenue ratio is 0.62x
(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 value2017
227 transactions
11k€31k€72k€
31 609 €Range: 11 759€ - 72 989€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
57 319 €×0.62x
Estimation35 263 €
12 890€ - 80 670€
Net Income Multiple20%
4 600 €×5.7x
Estimation26 129 €
10 064€ - 61 470€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 227 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 (Location de logements)
Compare B FAMILY INVEST with other companies in the same sector:
Yes, B FAMILY INVEST generated a net profit of 5 k€ in 2017.
Where is the headquarters of B FAMILY INVEST ?
The headquarters of B FAMILY INVEST is located in PARIS (75016), in the department Paris.
Where to find the tax return of B FAMILY INVEST ?
The tax return of B FAMILY INVEST 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 B FAMILY INVEST operate?
B FAMILY INVEST operates in the sector Location de logements (NAF code 68.20A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen