Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-05-04 (21 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: RENNES (35000), Ille-et-Vilaine
BARDON INVESTISSEMENT : revenue, balance sheet and financial ratios
BARDON INVESTISSEMENT is a French company
founded 21 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in RENNES (35000),
this company of category PME
shows in 2024 a revenue of 751 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARDON INVESTISSEMENT (SIREN 482265204)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
750 729 €
727 969 €
557 084 €
434 450 €
446 368 €
388 358 €
496 556 €
737 606 €
420 660 €
Net income
872 227 €
1 280 005 €
868 034 €
1 580 617 €
478 922 €
814 738 €
29 836 €
1 001 208 €
493 138 €
EBITDA
-685 360 €
-599 902 €
-1 119 993 €
-445 294 €
-234 978 €
-221 092 €
-31 770 €
-535 962 €
-128 257 €
Net margin
116.2%
175.8%
155.8%
363.8%
107.3%
209.8%
6.0%
135.7%
117.2%
Revenue and income statement
In 2024, BARDON INVESTISSEMENT achieves revenue of 751 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.5%. Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 751 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 -685 k€, representing -91.3% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -14%, reducing margin by 8.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 872 k€, i.e. 116.2% 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
750 729 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
750 729 €
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
-685 360 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-685 033 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
872 227 €
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
-91.3%
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 215%. 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 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 78.8% 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
215.212%
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
29.616%
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
78.784%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
253.389
181.076
329.653
254.035
233.525
219.989
119.284
120.314
215.212
Financial autonomy
27.437
33.658
22.663
27.161
28.328
29.258
41.337
40.732
29.616
Repayment capacity
105.515
-13.815
49.792
6.093
13.556
4.857
7.112
3.26
12.489
Cash flow / Revenue
12.083%
-42.964%
25.968%
221.409%
71.061%
221.24%
100.563%
175.929%
78.784%
Sector positioning
Debt ratio
215.212024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average+16 pts over 3 years
In 2024, the debt ratio of BARDON INVESTISSEMENT (215.21) 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
29.62%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Good
In 2024, the financial autonomy of BARDON INVESTISSEMENT (29.6%) 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
12.49 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Average
In 2024, the repayment capacity of BARDON INVESTISSEMENT (12.49) 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 1399.52. 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
1399.516
Interest coverage (2024)
?
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
2021
2022
2023
2024
Liquidity ratio
3049.418
1618.782
5586.299
3994.961
2507.844
2326.562
1583.797
1307.601
1399.516
Interest coverage
-114.267
-15.122
-249.128
-49.955
-34.327
-14.925
-12.55
-41.066
-52.147
Sector positioning
Liquidity ratio
1399.522024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Good-9 pts over 3 years
In 2024, the liquidity ratio of BARDON INVESTISSEMENT (1399.52) 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
-52.15x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Average
In 2024, the interest coverage of BARDON INVESTISSEMENT (-52.1x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 148 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model). Overall, WCR represents 5043 days of revenue, i.e. 10.5 M€ to permanently finance. Over 2016-2024, WCR increased by +93%, 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
10 516 077 €
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
9 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
148 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
5043 j
WCR and payment terms evolution BARDON INVESTISSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 443 353 €
4 547 061 €
7 339 038 €
6 337 874 €
5 669 186 €
6 337 887 €
7 200 868 €
7 479 765 €
10 516 077 €
Inventory turnover (days)
0
197
292
498
325
334
0
0
0
Customer payment term (days)
18
9
161
84
81
63
14
10
9
Supplier payment term (days)
104
104
35
22
101
92
103
115
148
Positioning of BARDON INVESTISSEMENT in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 1 648 878€ to 7 185 615€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1648k€2948k€7185k€
2 948 502 €Range: 1 648 878€ - 7 185 615€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Activités des marchands de biens immobiliers)
Compare BARDON INVESTISSEMENT with other companies in the same sector:
Frequently asked questions about BARDON INVESTISSEMENT
What is the revenue of BARDON INVESTISSEMENT ?
The revenue of BARDON INVESTISSEMENT in 2024 is 751 k€.
Is BARDON INVESTISSEMENT profitable?
Yes, BARDON INVESTISSEMENT generated a net profit of 872 k€ in 2024.
Where is the headquarters of BARDON INVESTISSEMENT ?
The headquarters of BARDON INVESTISSEMENT is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of BARDON INVESTISSEMENT ?
The tax return of BARDON INVESTISSEMENT 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 BARDON INVESTISSEMENT operate?
BARDON INVESTISSEMENT operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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