Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2018-09-04 (7 Jahre)Status: AktivBranche: Promotion immobilière de logementsStandort: ANTIBES (06600), Alpes-Maritimes
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
HESTIA REALISATION : revenue, balance sheet and financial ratios
HESTIA REALISATION is a French company
founded 7 years ago,
specialized in the sector Promotion immobilière de logements.
Based in ANTIBES (06600),
this company of category PME
shows in 2022 a net income positive of 58 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, HESTIA REALISATION generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Nettoergebnis (2022)
?
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 555%. 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 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
554.793%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen HESTIA REALISATION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2022
Verschuldungsgrad
-2985.578
554.793
Finanzielle Autonomie
-3.425
13.34
Rückzahlungsfähigkeit
-27.436
None
Cashflow / Umsatz
None%
None%
Positionnement sectoriel
Debt ratio
554.792022
2019
2022
Q1: 0.0
Méd: 9.78
Q3: 170.47
Average+50 pts über 2 Jahre
In 2022, the debt ratio of HESTIA REALISATION (554.79) 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
13.34%2022
2019
2022
Q1: 0.08%
Méd: 16.67%
Q3: 57.8%
Average+20 pts über 2 Jahre
In 2022, the financial autonomy of HESTIA REALISATION (13.3%) 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
-27.44 years2019
2019
Q1: -2.05 years
Méd: 0.0 years
Q3: 1.79 years
Excellent
In 2019, the repayment capacity of HESTIA REALISATION (-27.44) 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 790.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
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
790.322
Entwicklung der Liquiditätskennzahlen HESTIA REALISATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2022
Liquiditätsquote
8472.689
790.322
Zinsdeckung
-31.475
None
Positionnement sectoriel
Liquidity ratio
790.322022
2019
2022
Q1: 141.58
Méd: 338.94
Q3: 1019.12
Good-8 pts über 2 Jahre
In 2022, the liquidity ratio of HESTIA REALISATION (790.32) 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
-31.48x2019
2019
Q1: -3.45x
Méd: 0.0x
Q3: 1.56x
Average
In 2019, the interest coverage of HESTIA REALISATION (-31.5x) 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.
Operatives Working Capital (2022)
?
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
0 j
Lagerumschlag (2022)
?
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
Entwicklung des Working Capital und der Zahlungsfristen HESTIA REALISATION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2022
BFR d'exploitation
0 €
0 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
0
0
Crédit fournisseurs (jours)
5
0
Positionnement de HESTIA REALISATION dans son secteur
Vergleich mit der Branche Promotion immobilière de logements
Bewertungsschätzung
Based on 80 transactions of similar company sales
(all years),
the value of HESTIA REALISATION is estimated at
137 065 €
(range 42 578€ - 377 122€).
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 value2022
80 tx
42k€137k€377k€
137 065 €Range: 42 578€ - 377 122€
NAF 5 all-time
Valuation method used
Net Income Multiple
58 363 €
×
2.3x
=137 066 €
Range: 42 578€ - 377 122€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare HESTIA REALISATION with other companies in the same sector:
Frequently asked questions about HESTIA REALISATION
What is the revenue of HESTIA REALISATION ?
The revenue of HESTIA REALISATION is not publicly disclosed (confidential accounts filed with INPI).
Is HESTIA REALISATION profitable?
Yes, HESTIA REALISATION generated a net profit of 58 k€ in 2022.
Where is the headquarters of HESTIA REALISATION ?
The headquarters of HESTIA REALISATION is located in ANTIBES (06600), in the department Alpes-Maritimes.
Where to find the tax return of HESTIA REALISATION ?
The tax return of HESTIA REALISATION 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 HESTIA REALISATION operate?
HESTIA REALISATION operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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