Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-06-28 (7 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: STRASBOURG (67000), Bas-Rhin
BERENICE RACINE : revenue, balance sheet and financial ratios
BERENICE RACINE is a French company
founded 7 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in STRASBOURG (67000),
this company of category PME
shows in 2022 a revenue of 448 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BERENICE RACINE (SIREN 840838072)
Indicator
2023
2022
2021
2020
2019
Revenue
N/C
447 698 €
317 229 €
247 230 €
30 918 €
Net income
64 164 €
70 254 €
-59 329 €
-99 556 €
-23 970 €
EBITDA
N/C
319 812 €
201 182 €
159 320 €
21 114 €
Net margin
N/C
15.7%
-18.7%
-40.3%
-77.5%
Revenue and income statement
In 2023, BERENICE RACINE generates positive net income of 64 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
64 164 €
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 409%. 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 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
409.33%
Financial autonomy (2023)
?
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
19.525%
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
400.342
421.224
441.753
421.946
409.33
Financial autonomy
18.749
19.022
18.192
18.785
19.525
Repayment capacity
578.07
87.888
49.049
23.645
None
Cash flow / Revenue
30.4%
25.094%
33.781%
47.892%
None%
Sector positioning
Debt ratio
409.332023
2021
2022
2023
Q1: -25.49
Med: 7.72
Q3: 166.29
Average
In 2023, the debt ratio of BERENICE RACINE (409.33) 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
19.52%2023
2021
2022
2023
Q1: 0.44%
Med: 30.88%
Q3: 76.22%
Average
In 2023, the financial autonomy of BERENICE RACINE (19.5%) 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
23.64 years2022
2021
2022
Q1: -0.01 years
Med: 0.67 years
Q3: 10.41 years
Average
In 2022, the repayment capacity of BERENICE RACINE (23.64) 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 1504.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1504.991
Liquidity indicators evolution BERENICE RACINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
169.634
911.361
506.248
430.794
1504.991
Interest coverage
55.48
61.056
46.687
33.052
None
Sector positioning
Liquidity ratio
1504.992023
2021
2022
2023
Q1: 95.05
Med: 298.22
Q3: 1222.5
Excellent+17 pts over 3 years
In 2023, the liquidity ratio of BERENICE RACINE (1504.99) 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
33.05x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 13.79x
Excellent
In 2022, the interest coverage of BERENICE RACINE (33.0x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution BERENICE RACINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
-98 810 €
59 894 €
89 788 €
64 576 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
357
28
87
74
0
Supplier payment term (days)
2185
186
301
234
0
Positioning of BERENICE RACINE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of BERENICE RACINE is estimated at
363 896 €
(range 133 383€ - 704 255€).
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.
Estimated enterprise value2023
215 transactions
133k€363k€704k€
363 896 €Range: 133 383€ - 704 255€
NAF 5 année 2023
Valuation method used
Net Income Multiple
64 164 €
×
5.7x
=363 896 €
Range: 133 384€ - 704 256€
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 215 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 (Location de terrains et d'autres biens immobiliers)
Compare BERENICE RACINE with other companies in the same sector:
Yes, BERENICE RACINE generated a net profit of 64 k€ in 2023.
Where is the headquarters of BERENICE RACINE ?
The headquarters of BERENICE RACINE is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of BERENICE RACINE ?
The tax return of BERENICE RACINE 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 BERENICE RACINE operate?
BERENICE RACINE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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