Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-02-01 (13 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PERPIGNAN (66000), Pyrenees-Orientales
BIEN VIVRE CHEZ SOI : revenue, balance sheet and financial ratios
BIEN VIVRE CHEZ SOI is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PERPIGNAN (66000),
this company of category PME
shows in 2024 a revenue of 461 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIEN VIVRE CHEZ SOI (SIREN 791647159)
Indicator
2024
2023
2022
2021
2019
2016
Revenue
460 742 €
960 310 €
782 836 €
N/C
649 518 €
365 998 €
Net income
-169 177 €
79 492 €
42 804 €
60 596 €
36 767 €
29 007 €
EBITDA
-145 951 €
62 566 €
-74 612 €
N/C
44 485 €
31 242 €
Net margin
-36.7%
8.3%
5.5%
N/C
5.7%
7.9%
Revenue and income statement
In 2024, BIEN VIVRE CHEZ SOI achieves revenue of 461 k€. Revenue is growing positively over 6 years (CAGR: +2.9%). Significant drop of -52% vs 2023. After deducting consumption (193 k€), gross margin stands at 268 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -146 k€, representing -31.7% of revenue. Warning negative scissor effect: despite revenue change (-52%), EBITDA varies by -333%, reducing margin by 38.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -169 k€ (-36.7% 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
460 742 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
268 075 €
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
-145 951 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-167 847 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-169 177 €
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
-31.5%
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 93%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
93.081%
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
46.016%
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
-31.726%
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
-1.346
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
2019
2021
2022
2023
2024
Debt ratio
0.0
4.218
44.968
51.359
48.477
93.081
Financial autonomy
51.669
50.974
54.326
53.534
56.705
46.016
Repayment capacity
0.0
0.17
None
10.68
1.925
-1.346
Cash flow / Revenue
7.463%
6.065%
None%
1.843%
9.947%
-31.726%
Sector positioning
Debt ratio
93.082024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+16 pts over 3 years
In 2024, the debt ratio of BIEN VIVRE CHEZ SOI (93.08) 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
46.02%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good
In 2024, the financial autonomy of BIEN VIVRE CHEZ SOI (46.0%) 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
-1.35 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good-33 pts over 3 years
In 2024, the repayment capacity of BIEN VIVRE CHEZ SOI (-1.35) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 630.96. 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
630.957
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
-2.78
Liquidity indicators evolution BIEN VIVRE CHEZ SOI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2021
2022
2023
2024
Liquidity ratio
198.837
208.975
397.818
435.795
548.122
630.957
Interest coverage
2.961
0.526
None
-3.251
6.697
-2.78
Sector positioning
Liquidity ratio
630.962024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+5 pts over 3 years
In 2024, the liquidity ratio of BIEN VIVRE CHEZ SOI (630.96) 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
-2.78x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average+17 pts over 3 years
In 2024, the interest coverage of BIEN VIVRE CHEZ SOI (-2.8x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The company must finance 22 days of gap between collections and payments. Inventory turnover is 46 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 158 days of revenue, i.e. 202 k€ to permanently finance. Over 2016-2024, WCR increased by +116%, 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
202 081 €
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
40 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
18 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
46 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
158 j
WCR and payment terms evolution BIEN VIVRE CHEZ SOI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2021
2022
2023
2024
Operating WCR
93 439 €
180 663 €
0 €
179 755 €
311 256 €
202 081 €
Inventory turnover (days)
2
14
0
18
23
46
Customer payment term (days)
21
31
0
48
62
40
Supplier payment term (days)
66
65
0
29
32
18
Positioning of BIEN VIVRE CHEZ SOI 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 BIEN VIVRE CHEZ SOI is estimated at
128 897 €
(range 46 350€ - 317 016€).
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
46k€128k€317k€
128 897 €Range: 46 350€ - 317 016€
NAF 5 all-time
Valuation method used
Revenue Multiple
460 742 €
×
0.28x
=128 898 €
Range: 46 350€ - 317 016€
Only this financial indicator is available for this company.
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 BIEN VIVRE CHEZ SOI with other companies in the same sector:
Frequently asked questions about BIEN VIVRE CHEZ SOI
What is the revenue of BIEN VIVRE CHEZ SOI ?
The revenue of BIEN VIVRE CHEZ SOI in 2024 is 461 k€.
Is BIEN VIVRE CHEZ SOI profitable?
BIEN VIVRE CHEZ SOI recorded a net loss in 2024.
Where is the headquarters of BIEN VIVRE CHEZ SOI ?
The headquarters of BIEN VIVRE CHEZ SOI is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of BIEN VIVRE CHEZ SOI ?
The tax return of BIEN VIVRE CHEZ SOI 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 BIEN VIVRE CHEZ SOI operate?
BIEN VIVRE CHEZ SOI 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