Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-01-05 (14 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75017), Paris
ADVENIS RESIDENCES : revenue, balance sheet and financial ratios
ADVENIS RESIDENCES is a French company
founded 14 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADVENIS RESIDENCES (SIREN 539332577)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
5 059 498 €
4 762 908 €
4 674 809 €
4 306 240 €
4 327 141 €
3 862 928 €
2 349 148 €
1 500 987 €
960 922 €
535 000 €
Net income
-384 693 €
-354 723 €
-269 115 €
-734 481 €
52 890 €
43 184 €
-48 582 €
-384 231 €
-233 408 €
68 310 €
EBITDA
-248 370 €
-309 363 €
-415 375 €
-583 205 €
52 753 €
40 004 €
-39 779 €
-340 973 €
-117 333 €
81 898 €
Net margin
-7.6%
-7.4%
-5.8%
-17.1%
1.2%
1.1%
-2.1%
-25.6%
-24.3%
12.8%
Revenue and income statement
In 2024, ADVENIS RESIDENCES achieves revenue of 5.1 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +28.4%. Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 5.1 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 -248 k€, representing -4.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -385 k€ (-7.6% 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
5 059 498 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 059 498 €
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
-248 370 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-349 921 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-384 693 €
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
-4.9%
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 -45%. 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 -70%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-44.976%
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
-70.273%
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
-6.743%
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
-2.088
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-743.455
-266.685
-128.001
595.395
323.079
218.892
-66.407
-49.879
-40.241
-44.976
Financial autonomy
-7.826
-21.387
-63.757
4.362
6.506
8.936
-37.798
-60.759
-67.446
-70.273
Repayment capacity
7.162
-6.083
-2.427
-4.908
9.09
6.862
-0.651
-0.783
-1.318
-2.088
Cash flow / Revenue
13.037%
-13.714%
-24.059%
-3.245%
0.976%
1.171%
-13.643%
-11.517%
-7.687%
-6.743%
Sector positioning
Debt ratio
-44.982024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Excellent
In 2024, the debt ratio of ADVENIS RESIDENCES (-44.98) 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
-70.27%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Average
In 2024, the financial autonomy of ADVENIS RESIDENCES (-70.3%) 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
-2.09 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent
In 2024, the repayment capacity of ADVENIS RESIDENCES (-2.09) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 70.86. 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
70.862
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-0.897
Liquidity indicators evolution ADVENIS RESIDENCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
200.511
181.317
147.11
160.599
150.46
137.783
96.643
75.07
70.147
70.862
Interest coverage
11.15
-11.35
-3.485
-14.518
1.9
0.074
-0.007
-0.028
-0.458
-0.897
Sector positioning
Liquidity ratio
70.862024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch-7 pts over 3 years
In 2024, the liquidity ratio of ADVENIS RESIDENCES (70.86) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.9x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average
In 2024, the interest coverage of ADVENIS RESIDENCES (-0.9x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 178 days. Excellent situation: suppliers finance 144 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 142 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2015-2024, WCR increased by +243%, requiring additional financing.
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
1 996 225 €
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
34 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
178 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
6 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
142 j
WCR and payment terms evolution ADVENIS RESIDENCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
582 808 €
950 400 €
696 158 €
1 067 899 €
1 249 348 €
1 394 421 €
1 333 427 €
1 229 568 €
1 607 148 €
1 996 225 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
6
Customer payment term (days)
429
330
172
92
44
41
25
14
23
34
Supplier payment term (days)
310
178
94
95
72
78
92
106
148
178
Positioning of ADVENIS RESIDENCES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of ADVENIS RESIDENCES is estimated at
1 660 315 €
(range 943 008€ - 3 779 052€).
The price/revenue ratio is 0.33x
(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
64 tx
943k€1660k€3779k€
1 660 315 €Range: 943 008€ - 3 779 052€
NAF 5 année 2024
Valuation method used
Revenue Multiple
5 059 498 €
×
0.33x
=1 660 316 €
Range: 943 008€ - 3 779 052€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 (Agences immobilières)
Compare ADVENIS RESIDENCES with other companies in the same sector:
Frequently asked questions about ADVENIS RESIDENCES
What is the revenue of ADVENIS RESIDENCES ?
The revenue of ADVENIS RESIDENCES in 2024 is 5.1 M€.
Is ADVENIS RESIDENCES profitable?
ADVENIS RESIDENCES recorded a net loss in 2024.
Where is the headquarters of ADVENIS RESIDENCES ?
The headquarters of ADVENIS RESIDENCES is located in PARIS (75017), in the department Paris.
Where to find the tax return of ADVENIS RESIDENCES ?
The tax return of ADVENIS RESIDENCES 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 ADVENIS RESIDENCES operate?
ADVENIS RESIDENCES operates in the sector Agences immobilières (NAF code 68.31Z). 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