Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-08-13 (10 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75008), Paris
ARPENT MANAGEMENT FRANCE : revenue, balance sheet and financial ratios
ARPENT MANAGEMENT FRANCE is a French company
founded 10 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 653 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARPENT MANAGEMENT FRANCE (SIREN 813219730)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
653 457 €
337 759 €
321 512 €
1 677 933 €
1 495 818 €
266 897 €
435 881 €
733 642 €
920 453 €
Net income
-32 537 €
-150 494 €
-358 381 €
586 517 €
823 957 €
-391 857 €
-140 170 €
146 211 €
-206 521 €
EBITDA
-55 159 €
-252 247 €
-378 649 €
837 573 €
882 332 €
-386 031 €
-107 678 €
178 236 €
-180 952 €
Net margin
-5.0%
-44.6%
-111.5%
35.0%
55.1%
-146.8%
-32.2%
19.9%
-22.4%
Revenue and income statement
In 2024, ARPENT MANAGEMENT FRANCE achieves revenue of 653 k€. Activity remains stable over the period (CAGR: -4.2%). Vs 2023, growth of +93% (338 k€ -> 653 k€). After deducting consumption (0 €), gross margin stands at 653 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 -55 k€, representing -8.4% of revenue. Positive scissor effect: EBITDA margin improves by +66.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -33 k€ (-5.0% 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
653 457 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
653 457 €
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
-55 159 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-62 151 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-32 537 €
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
-8.4%
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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
52.586%
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
54.472%
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
-4.291%
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
-11.702
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ARPENT MANAGEMENT FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-111.921
-198.553
0.0
-152.591
93.692
18.174
26.338
38.83
52.586
Financial autonomy
-238.517
-68.032
53.158
-70.083
42.737
80.512
68.182
61.733
54.472
Repayment capacity
-2.056
2.857
0.0
-0.967
0.655
0.358
-0.585
-1.634
-11.702
Cash flow / Revenue
-21.699%
20.9%
-31.198%
-144.96%
55.347%
35.269%
-112.917%
-46.197%
-4.291%
Sector positioning
Debt ratio
52.592024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+15 pts over 3 years
In 2024, the debt ratio of ARPENT MANAGEMENT FRANCE (52.59) 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
54.47%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good
In 2024, the financial autonomy of ARPENT MANAGEMENT FRANCE (54.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-11.7 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent
In 2024, the repayment capacity of ARPENT MANAGEMENT FRANCE (-11.70) 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 525.54. 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
525.542
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 ARPENT MANAGEMENT FRANCE
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
123.276
287.728
160.065
126.768
554.968
1965.699
667.618
645.213
525.542
Interest coverage
-10.381
15.437
-18.079
0.0
2.758
0.738
0.0
0.0
0.0
Sector positioning
Liquidity ratio
525.542024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Excellent
In 2024, the liquidity ratio of ARPENT MANAGEMENT FRANCE (525.54) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average
In 2024, the interest coverage of ARPENT MANAGEMENT FRANCE (0.0x) 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: 168 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The gap of 113 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 438 days of revenue, i.e. 795 k€ to permanently finance. Over 2016-2024, WCR increased by +1159%, 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
795 388 €
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
168 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
55 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
438 j
WCR and payment terms evolution ARPENT MANAGEMENT FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-75 072 €
-19 999 €
75 089 €
78 041 €
17 546 €
283 453 €
369 093 €
561 261 €
795 388 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
5
19
75
196
30
0
128
175
168
Supplier payment term (days)
5
21
45
55
17
9
30
70
55
Positioning of ARPENT MANAGEMENT FRANCE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of ARPENT MANAGEMENT FRANCE is estimated at
214 437 €
(range 121 793€ - 488 081€).
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
121k€214k€488k€
214 437 €Range: 121 793€ - 488 081€
NAF 5 année 2024
Valuation method used
Revenue Multiple
653 457 €
×
0.33x
=214 437 €
Range: 121 794€ - 488 082€
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 ARPENT MANAGEMENT FRANCE with other companies in the same sector:
Frequently asked questions about ARPENT MANAGEMENT FRANCE
What is the revenue of ARPENT MANAGEMENT FRANCE ?
The revenue of ARPENT MANAGEMENT FRANCE in 2024 is 653 k€.
Is ARPENT MANAGEMENT FRANCE profitable?
ARPENT MANAGEMENT FRANCE recorded a net loss in 2024.
Where is the headquarters of ARPENT MANAGEMENT FRANCE ?
The headquarters of ARPENT MANAGEMENT FRANCE is located in PARIS (75008), in the department Paris.
Where to find the tax return of ARPENT MANAGEMENT FRANCE ?
The tax return of ARPENT MANAGEMENT FRANCE 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 ARPENT MANAGEMENT FRANCE operate?
ARPENT MANAGEMENT FRANCE 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