Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2002-01-02 (24 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MAISONS-ALFORT (94700), Val-de-Marne
BELLAVITA MAISONS ALFORT : revenue, balance sheet and financial ratios
BELLAVITA MAISONS ALFORT is a French company
founded 24 years ago,
specialized in the sector Agences immobilières.
Based in MAISONS-ALFORT (94700),
this company of category GE
shows in 2024 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BELLAVITA MAISONS ALFORT (SIREN 440224780)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
65 844 €
69 745 €
68 555 €
N/C
1 089 610 €
1 061 031 €
1 083 413 €
1 060 986 €
Net income
61 645 €
55 705 €
60 705 €
-108 071 €
52 877 €
35 467 €
31 023 €
43 825 €
EBITDA
60 849 €
59 077 €
104 222 €
-88 449 €
90 535 €
54 824 €
47 200 €
67 294 €
Net margin
93.6%
79.9%
88.5%
N/C
4.9%
3.3%
2.9%
4.1%
Revenue and income statement
In 2024, BELLAVITA MAISONS ALFORT achieves revenue of 66 k€. Revenue is declining over the period 2016-2024 (CAGR: -29.4%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 66 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 61 k€, representing 92.4% of revenue. Positive scissor effect: EBITDA margin improves by +7.7 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 62 k€, i.e. 93.6% 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
65 844 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
65 844 €
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
60 849 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
55 944 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
61 645 €
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
92.4%
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 94.9% 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
35.702%
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
59.334%
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
94.882%
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
6.357
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
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
7.981
4.999
4.84
0.0
12.525
42.851
44.219
35.702
Financial autonomy
28.057
31.545
28.571
28.495
71.123
46.318
55.984
59.334
Repayment capacity
0.879
0.733
0.721
0.0
-0.829
7.491
8.052
6.357
Cash flow / Revenue
6.071%
4.66%
4.911%
5.646%
None%
83.027%
82.734%
94.882%
Sector positioning
Debt ratio
35.72024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average
In 2024, the debt ratio of BELLAVITA MAISONS ALFORT (35.70) 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
59.33%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good+13 pts over 3 years
In 2024, the financial autonomy of BELLAVITA MAISONS ALFORT (59.3%) 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
6.36 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of BELLAVITA MAISONS ALFORT (6.36) 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 340.88. 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
340.883
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
2021
2022
2023
2024
Liquidity ratio
102.965
104.355
106.021
107.432
95.244
208.682
344.774
340.883
Interest coverage
2.119
1.578
0.979
0.0
0.0
0.153
0.0
0.0
Sector positioning
Liquidity ratio
340.882024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Good+12 pts over 3 years
In 2024, the liquidity ratio of BELLAVITA MAISONS ALFORT (340.88) 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: 0.0x
Med: 0.0x
Q3: 1.31x
Average-28 pts over 3 years
In 2024, the interest coverage of BELLAVITA MAISONS ALFORT (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: 363 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30454 days. Excellent situation: suppliers finance 30091 days of the operating cycle (retail model). Overall, WCR represents 6624 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +185%, 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
1 211 495 €
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
363 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
30454 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
6624 j
WCR and payment terms evolution BELLAVITA MAISONS ALFORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
-1 432 310 €
-1 348 492 €
-1 559 174 €
-1 794 936 €
0 €
1 437 712 €
1 212 917 €
1 211 495 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
35
26
36
54
0
4
4
363
Supplier payment term (days)
63
20
46
16
521
14778
11854
30454
Positioning of BELLAVITA MAISONS ALFORT in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of BELLAVITA MAISONS ALFORT is estimated at
163 041 €
(range 64 990€ - 250 357€).
With an EBITDA of 60 849€, the sector multiple of 3.1x is applied.
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
64k€163k€250k€
163 041 €Range: 64 990€ - 250 357€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
60 849 €×3.1x
Estimation189 510 €
68 278€ - 197 324€
Revenue Multiple30%
65 844 €×0.33x
Estimation21 607 €
12 272€ - 49 180€
Net Income Multiple20%
61 645 €×5.0x
Estimation309 022 €
135 848€ - 684 707€
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 BELLAVITA MAISONS ALFORT with other companies in the same sector:
Frequently asked questions about BELLAVITA MAISONS ALFORT
What is the revenue of BELLAVITA MAISONS ALFORT ?
The revenue of BELLAVITA MAISONS ALFORT in 2024 is 66 k€.
Is BELLAVITA MAISONS ALFORT profitable?
Yes, BELLAVITA MAISONS ALFORT generated a net profit of 62 k€ in 2024.
Where is the headquarters of BELLAVITA MAISONS ALFORT ?
The headquarters of BELLAVITA MAISONS ALFORT is located in MAISONS-ALFORT (94700), in the department Val-de-Marne.
Where to find the tax return of BELLAVITA MAISONS ALFORT ?
The tax return of BELLAVITA MAISONS ALFORT 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 BELLAVITA MAISONS ALFORT operate?
BELLAVITA MAISONS ALFORT 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