Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-04-21 (32 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
BLUESTONE GROUP : revenue, balance sheet and financial ratios
BLUESTONE GROUP is a French company
founded 32 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category PME
shows in 2020 a revenue of 795 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BLUESTONE GROUP (SIREN 394936769)
Indicator
2023
2022
2020
2019
2018
2017
Revenue
N/C
N/C
795 083 €
412 217 €
338 992 €
224 805 €
Net income
1 597 430 €
1 220 621 €
40 630 €
50 803 €
923 574 €
135 174 €
EBITDA
N/C
N/C
-182 908 €
-11 531 €
-1 183 525 €
-1 202 386 €
Net margin
N/C
N/C
5.1%
12.3%
272.4%
60.1%
Revenue and income statement
In 2023, BLUESTONE GROUP generates positive net income of 1.6 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 135 k€ -> 1.6 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 597 430 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
34.813%
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
65.622%
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
2017
2018
2019
2020
2022
2023
Debt ratio
29.303
32.849
35.725
28.481
36.318
34.813
Financial autonomy
74.155
69.722
72.48
75.512
62.508
65.622
Repayment capacity
19.358
3.76
30.072
-1035.305
None
None
Cash flow / Revenue
75.6%
289.951%
31.179%
-0.372%
None%
None%
Sector positioning
Debt ratio
34.812023
2020
2022
2023
Q1: 0.15
Med: 18.69
Q3: 101.54
Average
In 2023, the debt ratio of BLUESTONE GROUP (34.81) 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
65.62%2023
2020
2022
2023
Q1: 13.72%
Med: 51.34%
Q3: 84.19%
Good-8 pts over 3 years
In 2023, the financial autonomy of BLUESTONE GROUP (65.6%) 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
-1035.31 years2020
2020
Q1: 0.0 years
Med: 0.5 years
Q3: 5.15 years
Excellent
In 2020, the repayment capacity of BLUESTONE GROUP (-1035.31) 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 545.30. 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
545.302
Liquidity indicators evolution BLUESTONE GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
Liquidity ratio
1942.223
942.335
2887.993
1446.833
377.587
545.302
Interest coverage
-25.198
-14.491
-1865.085
-92.503
None
None
Sector positioning
Liquidity ratio
545.32023
2020
2022
2023
Q1: 110.3
Med: 414.17
Q3: 1926.34
Good-23 pts over 3 years
In 2023, the liquidity ratio of BLUESTONE GROUP (545.30) 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
-92.5x2020
2020
Q1: -35.74x
Med: 0.0x
Q3: 3.55x
Average
In 2020, the interest coverage of BLUESTONE GROUP (-92.5x) 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.
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 BLUESTONE GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
Operating WCR
7 646 857 €
4 071 280 €
4 718 421 €
5 065 840 €
0 €
0 €
Inventory turnover (days)
2
1
1
0
0
0
Customer payment term (days)
327
220
167
79
0
0
Supplier payment term (days)
49
215
704
108
0
0
Positioning of BLUESTONE GROUP in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of BLUESTONE GROUP is estimated at
10 758 139 €
(range 5 125 056€ - 24 804 263€).
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 value2023
89 tx
5125k€10758k€24804k€
10 758 139 €Range: 5 125 056€ - 24 804 263€
NAF 5 année 2023
Valuation method used
Net Income Multiple
1 597 430 €
×
6.7x
=10 758 139 €
Range: 5 125 057€ - 24 804 263€
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 89 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 sièges sociaux)
Compare BLUESTONE GROUP with other companies in the same sector:
Yes, BLUESTONE GROUP generated a net profit of 1.6 M€ in 2023.
Where is the headquarters of BLUESTONE GROUP ?
The headquarters of BLUESTONE GROUP is located in PARIS (75008), in the department Paris.
Where to find the tax return of BLUESTONE GROUP ?
The tax return of BLUESTONE GROUP 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 BLUESTONE GROUP operate?
BLUESTONE GROUP operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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