Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-02-20 (20 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: PARIS (75008), Paris
46 BOETIE PROPERTY SARL is a French company
founded 20 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 157 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 46 BOETIE PROPERTY SARL (SIREN 488795808)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
156 657 €
893 657 €
2 090 736 €
1 989 073 €
2 230 928 €
2 066 025 €
2 078 041 €
1 893 294 €
1 810 033 €
Net income
-1 190 263 €
-1 951 843 €
352 301 €
342 944 €
513 899 €
477 535 €
455 773 €
209 480 €
133 942 €
EBITDA
-796 990 €
-201 208 €
1 293 800 €
1 192 551 €
1 358 376 €
1 320 019 €
1 303 864 €
1 224 416 €
1 181 723 €
Net margin
-759.8%
-218.4%
16.9%
17.2%
23.0%
23.1%
21.9%
11.1%
7.4%
Revenue and income statement
In 2024, 46 BOETIE PROPERTY SARL achieves revenue of 157 k€. Revenue is declining over the period 2016-2024 (CAGR: -26.4%). Significant drop of -82% vs 2023. After deducting consumption (0 €), gross margin stands at 157 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 -797 k€, representing -508.7% of revenue. Warning negative scissor effect: despite revenue change (-82%), EBITDA varies by -296%, reducing margin by 486.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.2 M€ (-759.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
156 657 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
156 657 €
EBITDA (2024)
?
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
-796 990 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 111 982 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 190 263 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-508.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.159%
Financial autonomy (2024)
?
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
93.878%
Cash flow / Revenue (2024)
?
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
-558.718%
Repayment capacity (2024)
?
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
-0.357
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
142.331
140.695
133.166
127.322
140.244
134.832
131.154
161.506
1.159
Financial autonomy
40.373
40.414
41.837
42.762
40.494
41.292
41.608
36.016
93.878
Repayment capacity
20.81
20.06
17.634
17.178
16.426
20.432
20.009
-8.415
-0.357
Cash flow / Revenue
36.137%
36.204%
37.172%
38.409%
37.2%
33.386%
32.654%
-181.762%
-558.718%
Sector positioning
Debt ratio
1.162024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Good-16 pts over 3 years
In 2024, the debt ratio of 46 BOETIE PROPERTY SARL (1.16) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
93.88%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of 46 BOETIE PROPERTY SARL (93.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.36 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good-26 pts over 3 years
In 2024, the repayment capacity of 46 BOETIE PROPERTY SARL (-0.36) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 276.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
276.41
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1885.783
1659.41
1708.851
1585.004
1894.826
1464.656
936.819
254.563
276.41
Interest coverage
44.721
43.162
40.757
40.036
38.905
44.315
40.847
-155.622
-9.822
Sector positioning
Liquidity ratio
276.412024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Average-22 pts over 3 years
In 2024, the liquidity ratio of 46 BOETIE PROPERTY SARL (276.41) 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
-9.82x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Average-50 pts over 3 years
In 2024, the interest coverage of 46 BOETIE PROPERTY SARL (-9.8x) 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.
Working capital requirement (WCR) and payment terms
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: 467 days. Excellent situation: suppliers finance 467 days of the operating cycle (retail model). Overall, WCR represents 129 days of revenue, i.e. 56 k€ to permanently finance. Notable WCR improvement over the period (-26%), freeing up cash.
Operating WCR (2024)
?
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
56 108 €
Customer credit (2024)
?
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 (2024)
?
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
467 j
Inventory turnover (2024)
?
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 (2024)
?
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
129 j
WCR and payment terms evolution 46 BOETIE PROPERTY SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
75 352 €
120 205 €
317 670 €
271 414 €
19 164 €
8 971 €
-14 782 €
201 037 €
56 108 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
66
94
94
95
70
83
92
4
0
Supplier payment term (days)
15
45
41
81
23
19
40
320
467
Positioning of 46 BOETIE PROPERTY SARL in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of 46 BOETIE PROPERTY SARL is estimated at
43 826 €
(range 15 759€ - 107 788€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
15k€43k€107k€
43 826 €Range: 15 759€ - 107 788€
NAF 5 all-time
Valuation method used
Revenue Multiple
156 657 €
×
0.28x
=43 827 €
Range: 15 760€ - 107 789€
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 d'autres bâtiments)
Compare 46 BOETIE PROPERTY SARL with other companies in the same sector:
Frequently asked questions about 46 BOETIE PROPERTY SARL
What is the revenue of 46 BOETIE PROPERTY SARL ?
The revenue of 46 BOETIE PROPERTY SARL in 2024 is 157 k€.
Is 46 BOETIE PROPERTY SARL profitable?
46 BOETIE PROPERTY SARL recorded a net loss in 2024.
Where is the headquarters of 46 BOETIE PROPERTY SARL ?
The headquarters of 46 BOETIE PROPERTY SARL is located in PARIS (75008), in the department Paris.
Where to find the tax return of 46 BOETIE PROPERTY SARL ?
The tax return of 46 BOETIE PROPERTY SARL 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 46 BOETIE PROPERTY SARL operate?
46 BOETIE PROPERTY SARL operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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