Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2018-06-26 (7 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: RUEIL-MALMAISON (92500), Hauts-de-Seine
ARTEPARC MEYLAN : revenue, balance sheet and financial ratios
ARTEPARC MEYLAN is a French company
founded 7 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in RUEIL-MALMAISON (92500),
this company of category ETI
shows in 2024 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTEPARC MEYLAN (SIREN 840722896)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
5 818 416 €
2 498 405 €
4 447 088 €
54 677 003 €
N/C
N/C
N/C
Net income
-541 831 €
-88 930 €
-462 226 €
3 469 147 €
-86 088 €
-7 984 €
-437 €
EBITDA
482 696 €
-68 778 €
-564 567 €
4 710 569 €
-64 334 €
-6 555 €
-386 €
Net margin
-9.3%
-3.6%
-10.4%
6.3%
N/C
N/C
N/C
Revenue and income statement
In 2024, ARTEPARC MEYLAN achieves revenue of 5.8 M€. Revenue is declining over the period 2021-2024 (CAGR: -52.6%). Vs 2023, growth of +133% (2.5 M€ -> 5.8 M€). After deducting consumption (0 €), gross margin stands at 5.8 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 483 k€, representing 8.3% of revenue. Positive scissor effect: EBITDA margin improves by +11.0 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -542 k€ (-9.3% 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
5 818 416 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 818 416 €
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
482 696 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 579 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-541 831 €
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
8.3%
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 770%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. 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
770.332%
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
9.189%
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
-0.663%
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
-456.064
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5160.213
-63554.056
-8680.403
0.0
0.523
645.871
770.332
Financial autonomy
1.15
-0.096
-0.516
13.093
16.716
9.975
9.189
Repayment capacity
-66.481
-590.804
-94.287
0.0
-0.033
-388.378
-456.064
Cash flow / Revenue
None%
None%
None%
6.345%
-10.394%
-1.88%
-0.663%
Sector positioning
Debt ratio
770.332024
2022
2023
2024
Q1: 0.0
Med: 7.32
Q3: 146.65
Watch+47 pts over 3 years
In 2024, the debt ratio of ARTEPARC MEYLAN (770.33) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
9.19%2024
2022
2023
2024
Q1: 1.14%
Med: 22.62%
Q3: 50.81%
Average-11 pts over 3 years
In 2024, the financial autonomy of ARTEPARC MEYLAN (9.2%) 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
-456.06 years2024
2022
2023
2024
Q1: -1.2 years
Med: 0.0 years
Q3: 1.13 years
Excellent-6 pts over 3 years
In 2024, the repayment capacity of ARTEPARC MEYLAN (-456.06) 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 203.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 136.8x. Operating income very largely covers interest expenses: high safety margin.
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
203.778
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
136.808
Liquidity indicators evolution ARTEPARC MEYLAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
135.401
3.723
18.432
166.437
88.349
144.139
203.778
Interest coverage
-13.472
-21.815
-33.813
0.0
0.0
-63.115
136.808
Sector positioning
Liquidity ratio
203.782024
2022
2023
2024
Q1: 132.88
Med: 245.31
Q3: 892.78
Average+21 pts over 3 years
In 2024, the liquidity ratio of ARTEPARC MEYLAN (203.78) 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
136.81x2024
2022
2023
2024
Q1: -10.51x
Med: 0.0x
Q3: 3.62x
Excellent+25 pts over 3 years
In 2024, the interest coverage of ARTEPARC MEYLAN (136.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 188 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). Inventory turnover is 242 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 321 days of revenue, i.e. 5.2 M€ to permanently finance.
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
5 180 950 €
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
83 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
188 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
242 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
321 j
WCR and payment terms evolution ARTEPARC MEYLAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
13 562 084 €
7 688 837 €
8 995 457 €
5 180 950 €
Inventory turnover (days)
0
0
0
15
4
570
242
Customer payment term (days)
0
0
0
82
189
174
83
Supplier payment term (days)
15039
154
32
73
1273
289
188
Positioning of ARTEPARC MEYLAN in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ARTEPARC MEYLAN is estimated at
913 113 €
(range 344 497€ - 2 421 921€).
With an EBITDA of 482 696€, 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
344k€913k€2421k€
913 113 €Range: 344 497€ - 2 421 921€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
482 696 €×1.0x
Estimation484 321 €
200 000€ - 1 473 035€
Revenue Multiple30%
5 818 416 €×0.28x
Estimation1 627 767 €
585 327€ - 4 003 398€
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 bureaux)
Compare ARTEPARC MEYLAN with other companies in the same sector:
The headquarters of ARTEPARC MEYLAN is located in RUEIL-MALMAISON (92500), in the department Hauts-de-Seine.
Where to find the tax return of ARTEPARC MEYLAN ?
The tax return of ARTEPARC MEYLAN 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 ARTEPARC MEYLAN operate?
ARTEPARC MEYLAN operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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