Mitarbeiter: 03 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2007-01-22 (19 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: BORDEAUX (33000), Gironde
RESIDENTIAL GROUP : revenue, balance sheet and financial ratios
RESIDENTIAL GROUP is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BORDEAUX (33000),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - RESIDENTIAL GROUP (SIREN 494819691)
Kennzahl
2024
2023
2021
2020
2019
2018
2017
2016
Umsatz
1 861 651 €
2 305 498 €
770 990 €
713 674 €
547 300 €
570 209 €
430 000 €
769 120 €
Nettoergebnis
2 235 249 €
30 574 €
37 858 €
399 846 €
189 302 €
3 952 €
62 238 €
317 752 €
EBITDA
349 486 €
74 155 €
52 848 €
46 108 €
11 480 €
192 696 €
103 868 €
444 534 €
Nettomarge
120.1%
1.3%
4.9%
56.0%
34.6%
0.7%
14.5%
41.3%
Umsatz und Gewinn- und Verlustrechnung
In 2024, RESIDENTIAL GROUP achieves revenue of 1.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.7%. Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 349 k€, representing 18.8% of revenue. Positive scissor effect: EBITDA margin improves by +15.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.2 M€, i.e. 120.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 861 651 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 861 651 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
349 486 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
289 027 €
Nettoergebnis (2024)
?
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 350%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 62.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
349.687%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen RESIDENTIAL GROUP
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
Verschuldungsgrad
39.65
140.457
95.138
65.215
101.616
541.776
835.708
349.687
Finanzielle Autonomie
64.012
37.931
43.569
54.397
44.738
15.064
9.399
20.714
Rückzahlungsfähigkeit
4.18
28.447
536.819
4.892
4.296
53.303
116.478
12.081
Cashflow / Umsatz
15.137%
14.756%
0.402%
36.151%
49.608%
23.703%
5.405%
62.171%
Positionnement sectoriel
Debt ratio
349.692024
2021
2023
2024
Q1: 0.06
Méd: 14.7
Q3: 89.68
Average
In 2024, the debt ratio of RESIDENTIAL GROUP (349.69) 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
20.71%2024
2021
2023
2024
Q1: 11.6%
Méd: 51.93%
Q3: 85.2%
Average+6 pts über 3 Jahre
In 2024, the financial autonomy of RESIDENTIAL GROUP (20.7%) 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
12.08 years2024
2021
2023
2024
Q1: 0.0 years
Méd: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of RESIDENTIAL GROUP (12.08) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 899.93. 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 271.0x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2024)
?
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
899.934
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen RESIDENTIAL GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
Liquiditätsquote
557.396
872.052
491.068
631.2
360.032
1111.269
478.604
899.934
Zinsdeckung
54.977
19.823
14.525
137.787
54.299
166.879
1241.551
271.009
Positionnement sectoriel
Liquidity ratio
899.932024
2021
2023
2024
Q1: 116.89
Méd: 458.52
Q3: 2176.32
Good-13 pts über 3 Jahre
In 2024, the liquidity ratio of RESIDENTIAL GROUP (899.93) 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
271.01x2024
2021
2023
2024
Q1: -45.38x
Méd: 0.0x
Q3: 2.91x
Excellent
In 2024, the interest coverage of RESIDENTIAL GROUP (271.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 241 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 430 days. Excellent situation: suppliers finance 189 days of the operating cycle (retail model). Overall, WCR represents 2058 days of revenue, i.e. 10.6 M€ to permanently finance. Over 2016-2024, WCR increased by +999%, requiring additional financing.
Operatives Working Capital (2024)
?
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
430 j
Lagerumschlag (2024)
?
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 (2024)
?
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
2058 j
Entwicklung des Working Capital und der Zahlungsfristen RESIDENTIAL GROUP
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
BFR d'exploitation
967 945 €
2 102 352 €
1 746 596 €
1 439 284 €
1 794 333 €
2 067 286 €
9 164 401 €
10 641 663 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
229
427
423
453
277
332
388
241
Crédit fournisseurs (jours)
54
82
48
61
56
44
247
430
Positionnement de RESIDENTIAL GROUP dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 103 transactions of similar company sales
in 2024,
the value of RESIDENTIAL GROUP is estimated at
5 340 598 €
(range 1 711 336€ - 13 325 687€).
With an EBITDA of 349 486€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(conservative valuation).
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 value2024
103 transactions
1711k€5340k€13325k€
5 340 598 €Range: 1 711 336€ - 13 325 687€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
349 486 €×5.0x
Estimation1 758 374 €
302 692€ - 2 908 893€
Revenue Multiple30%
1 861 651 €×0.38x
Estimation702 993 €
335 067€ - 1 419 803€
Net Income Multiple20%
2 235 249 €×9.5x
Estimation21 252 567 €
7 297 351€ - 57 226 504€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 RESIDENTIAL GROUP with other companies in the same sector:
Frequently asked questions about RESIDENTIAL GROUP
What is the revenue of RESIDENTIAL GROUP ?
The revenue of RESIDENTIAL GROUP in 2024 is 1.9 M€.
Is RESIDENTIAL GROUP profitable?
Yes, RESIDENTIAL GROUP generated a net profit of 2.2 M€ in 2024.
Where is the headquarters of RESIDENTIAL GROUP ?
The headquarters of RESIDENTIAL GROUP is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of RESIDENTIAL GROUP ?
The tax return of RESIDENTIAL GROUP 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 RESIDENTIAL GROUP operate?
RESIDENTIAL GROUP 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.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen