Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-07-18 (24 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75017), Paris
ANTARES 1707 : revenue, balance sheet and financial ratios
ANTARES 1707 is a French company
founded 24 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 10.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTARES 1707 (SIREN 438699662)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 405 574 €
49 549 069 €
80 728 983 €
13 477 945 €
3 314 791 €
178 803 €
1 306 778 €
1 272 440 €
1 261 813 €
Net income
4 686 403 €
4 688 244 €
15 000 235 €
7 196 592 €
-670 362 €
-1 348 248 €
434 408 €
875 079 €
322 843 €
EBITDA
4 885 682 €
6 565 019 €
22 787 536 €
9 900 705 €
1 490 103 €
-418 360 €
1 046 237 €
975 396 €
905 085 €
Net margin
45.0%
9.5%
18.6%
53.4%
-20.2%
-754.0%
33.2%
68.8%
25.6%
Revenue and income statement
In 2024, ANTARES 1707 achieves revenue of 10.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.2%. Significant drop of -79% vs 2023. After deducting consumption (-2.7 M€), gross margin stands at 13.2 M€, i.e. a rate of 126%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.9 M€, representing 47.0% of revenue. Positive scissor effect: EBITDA margin improves by +33.7 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 4.7 M€, i.e. 45.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 405 574 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 151 135 €
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
4 885 682 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 022 565 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 686 403 €
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
47.0%
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 0%. 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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 32.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
83.044%
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
32.154%
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
0.0
Solvency indicators evolution ANTARES 1707
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
139.08
112.599
104.427
351.313
572.809
258.083
0.7
0.0
0.0
Financial autonomy
40.119
45.702
44.57
14.211
5.97
14.647
33.361
73.98
83.044
Repayment capacity
8.357
9.112
6.921
-20.456
-25.525
3.652
0.01
0.0
0.0
Cash flow / Revenue
46.554%
42.776%
55.863%
-335.303%
-20.223%
53.395%
20.819%
9.949%
32.154%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of ANTARES 1707 (0.00) 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
83.04%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of ANTARES 1707 (83.0%) 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
0.0 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of ANTARES 1707 (0.00) 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 989.47. 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
989.468
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
0.0
Liquidity indicators evolution ANTARES 1707
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
422.767
1417.293
229.491
32.865
164.309
209.061
393.912
477.364
989.468
Interest coverage
12.807
13.593
8.848
-37.437
23.274
5.152
3.107
0.0
0.0
Sector positioning
Liquidity ratio
989.472024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+18 pts over 3 years
In 2024, the liquidity ratio of ANTARES 1707 (989.47) 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
0.0x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Good-25 pts over 3 years
In 2024, the interest coverage of ANTARES 1707 (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 135 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Inventory turnover is 1232 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1349 days of revenue, i.e. 39.0 M€ to permanently finance. Over 2016-2024, WCR increased by +58219%, 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
38 977 823 €
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
61 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
135 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
1232 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
1349 j
WCR and payment terms evolution ANTARES 1707
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-67 065 €
-202 254 €
-511 996 €
2 384 309 €
20 187 840 €
36 094 745 €
36 753 484 €
38 648 769 €
38 977 823 €
Inventory turnover (days)
0
0
0
0
5011
1788
237
239
1232
Customer payment term (days)
1
1
3
0
0
2
28
12
61
Supplier payment term (days)
164
62
165
5063
113
2
76
89
135
Positioning of ANTARES 1707 in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ANTARES 1707 is estimated at
5 525 596 €
(range 2 009 985€ - 15 659 057€).
With an EBITDA of 4 885 682€, the sector multiple of 1.0x is applied.
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
2009k€5525k€15659k€
5 525 596 €Range: 2 009 985€ - 15 659 057€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 885 682 €×1.0x
Estimation4 902 130 €
2 024 330€ - 14 909 555€
Revenue Multiple30%
10 405 574 €×0.28x
Estimation2 911 077 €
1 046 791€ - 7 159 622€
Net Income Multiple20%
4 686 403 €×2.3x
Estimation11 006 040 €
3 418 917€ - 30 281 968€
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 ANTARES 1707 with other companies in the same sector:
Yes, ANTARES 1707 generated a net profit of 4.7 M€ in 2024.
Where is the headquarters of ANTARES 1707 ?
The headquarters of ANTARES 1707 is located in PARIS (75017), in the department Paris.
Where to find the tax return of ANTARES 1707 ?
The tax return of ANTARES 1707 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 ANTARES 1707 operate?
ANTARES 1707 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
Rotate your phone to landscape mode to view the chart