Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2003-05-28 (22 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: CHEVILLY-LARUE (94550), Val-de-Marne
ARTENOVA IMMOBILIER : revenue, balance sheet and financial ratios
ARTENOVA IMMOBILIER is a French company
founded 22 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CHEVILLY-LARUE (94550),
this company of category ETI
shows in 2022 a revenue of 497 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTENOVA IMMOBILIER (SIREN 448579466)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
496 639 €
2 367 960 €
2 245 577 €
5 517 770 €
2 347 453 €
2 088 595 €
Net income
1 372 €
398 628 €
13 765 €
1 928 510 €
40 228 €
332 546 €
EBITDA
2 303 €
582 061 €
60 255 €
2 974 059 €
107 594 €
170 135 €
Net margin
0.3%
16.8%
0.6%
35.0%
1.7%
15.9%
Revenue and income statement
In 2022, ARTENOVA IMMOBILIER achieves revenue of 497 k€. Revenue is declining over the period 2016-2022 (CAGR: -21.3%). Significant drop of -79% vs 2020. After deducting consumption (0 €), gross margin stands at 497 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 2 k€, representing 0.5% of revenue. Warning negative scissor effect: despite revenue change (-79%), EBITDA varies by -100%, reducing margin by 24.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 0.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
496 639 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
496 639 €
EBITDA (2022)
?
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
2 303 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 829 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 372 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.5%
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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
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 (2022)
?
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
11.023%
Cash flow / Revenue (2022)
?
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
0.273%
Repayment capacity (2022)
?
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
5.167
Solvency indicators evolution ARTENOVA IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Debt ratio
10.931
0.071
8.098
1.825
4.151
0.0
Financial autonomy
60.982
62.562
56.167
50.333
51.706
11.023
Repayment capacity
2.979
0.007
0.115
0.164
0.26
5.167
Cash flow / Revenue
1.663%
4.125%
37.121%
2.105%
17.843%
0.273%
Sector positioning
Debt ratio
0.02022
2019
2020
2022
Q1: 0.0
Med: 9.78
Q3: 170.47
Excellent-7 pts over 3 years
In 2022, the debt ratio of ARTENOVA IMMOBILIER (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
11.02%2022
2019
2020
2022
Q1: 0.08%
Med: 16.67%
Q3: 57.8%
Average-26 pts over 3 years
In 2022, the financial autonomy of ARTENOVA IMMOBILIER (11.0%) 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
5.17 years2022
2019
2020
2022
Q1: -1.96 years
Med: 0.0 years
Q3: 2.58 years
Average+23 pts over 3 years
In 2022, the repayment capacity of ARTENOVA IMMOBILIER (5.17) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 103.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
103.872
Interest coverage (2022)
?
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
2022
Liquidity ratio
261.758
233.759
257.573
224.916
262.981
103.872
Interest coverage
0.26
0.17
0.012
0.0
0.0
0.0
Sector positioning
Liquidity ratio
103.872022
2019
2020
2022
Q1: 141.58
Med: 338.94
Q3: 1019.12
Watch-17 pts over 3 years
In 2022, the liquidity ratio of ARTENOVA IMMOBILIER (103.87) 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
0.0x2022
2019
2020
2022
Q1: -3.69x
Med: 0.0x
Q3: 3.08x
Good
In 2022, the interest coverage of ARTENOVA IMMOBILIER (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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 223 days. Excellent situation: suppliers finance 142 days of the operating cycle (retail model). Overall, WCR represents 273 days of revenue, i.e. 376 k€ to permanently finance. Over 2016-2022, WCR increased by +213%, requiring additional financing.
Operating WCR (2022)
?
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
375 936 €
Customer credit (2022)
?
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
81 j
Supplier credit (2022)
?
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
223 j
Inventory turnover (2022)
?
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 (2022)
?
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
273 j
WCR and payment terms evolution ARTENOVA IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
-332 859 €
707 311 €
1 106 478 €
324 306 €
832 220 €
375 936 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
130
163
72
181
81
Supplier payment term (days)
67
88
13
22
28
223
Positioning of ARTENOVA IMMOBILIER 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 ARTENOVA IMMOBILIER is estimated at
43 481 €
(range 15 665€ - 107 801€).
With an EBITDA of 2 303€, 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 value2022
80 tx
15k€43k€107k€
43 481 €Range: 15 665€ - 107 801€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 303 €×1.0x
Estimation2 311 €
954€ - 7 028€
Revenue Multiple30%
496 639 €×0.28x
Estimation138 940 €
49 961€ - 341 716€
Net Income Multiple20%
1 372 €×2.3x
Estimation3 222 €
1 001€ - 8 865€
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 ARTENOVA IMMOBILIER with other companies in the same sector:
Frequently asked questions about ARTENOVA IMMOBILIER
What is the revenue of ARTENOVA IMMOBILIER ?
The revenue of ARTENOVA IMMOBILIER in 2022 is 497 k€.
Is ARTENOVA IMMOBILIER profitable?
Yes, ARTENOVA IMMOBILIER generated a net profit of 1 k€ in 2022.
Where is the headquarters of ARTENOVA IMMOBILIER ?
The headquarters of ARTENOVA IMMOBILIER is located in CHEVILLY-LARUE (94550), in the department Val-de-Marne.
Where to find the tax return of ARTENOVA IMMOBILIER ?
The tax return of ARTENOVA IMMOBILIER 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 ARTENOVA IMMOBILIER operate?
ARTENOVA IMMOBILIER 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