Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2000-09-01 (25 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75008), Paris
BORDIER & CIE (FRANCE) is a French company
founded 25 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 7.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORDIER & CIE (FRANCE) (SIREN 432527455)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 316 374 €
6 426 791 €
5 781 092 €
5 761 542 €
4 648 734 €
4 688 197 €
4 317 193 €
4 184 992 €
3 309 306 €
Net income
575 487 €
542 835 €
108 679 €
703 512 €
58 458 €
4 533 €
-555 869 €
-249 226 €
209 423 €
EBITDA
642 246 €
445 569 €
132 077 €
694 826 €
-5 685 €
3 085 €
-483 375 €
-228 027 €
-151 622 €
Net margin
7.9%
8.4%
1.9%
12.2%
1.3%
0.1%
-12.9%
-6.0%
6.3%
Revenue and income statement
In 2024, BORDIER & CIE (FRANCE) achieves revenue of 7.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.4%. Vs 2023, growth of +14% (6.4 M€ -> 7.3 M€). After deducting consumption (0 €), gross margin stands at 7.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 642 k€, representing 8.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 575 k€, i.e. 7.9% 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
7 316 374 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 316 374 €
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
642 246 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
629 995 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
575 487 €
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
8.8%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
64.473%
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
8.16%
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
0.0
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
2020
2021
2022
2023
2024
Debt ratio
4.124
4.646
6.24
3.819
3.736
2.96
1.375
1.202
0.0
Financial autonomy
65.171
54.745
50.901
62.081
64.871
64.587
65.146
64.317
64.473
Repayment capacity
0.411
-0.465
-0.209
6.995
-4.62
0.139
0.303
0.093
0.0
Cash flow / Revenue
7.353%
-5.2%
-11.24%
0.306%
-0.467%
12.557%
2.74%
8.135%
8.16%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 8.28
Q3: 92.71
Excellent
In 2024, the debt ratio of BORDIER & CIE (FRANCE) (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
64.47%2024
2022
2023
2024
Q1: 4.63%
Med: 48.43%
Q3: 87.31%
Good
In 2024, the financial autonomy of BORDIER & CIE (FRANCE) (64.5%) 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
0.0 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Good-7 pts over 3 years
In 2024, the repayment capacity of BORDIER & CIE (FRANCE) (0.00) 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 284.40. 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
284.404
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
326.463
233.521
217.527
290.102
291.488
288.662
290.118
281.314
284.404
Interest coverage
-0.215
-2.356
-6.427
110.308
-264.521
0.229
21.565
3.996
0.0
Sector positioning
Liquidity ratio
284.42024
2022
2023
2024
Q1: 100.71
Med: 472.45
Q3: 3122.85
Average
In 2024, the liquidity ratio of BORDIER & CIE (FRANCE) (284.40) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -71.11x
Med: 0.0x
Q3: 0.0x
Good-25 pts over 3 years
In 2024, the interest coverage of BORDIER & CIE (FRANCE) (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 14 days of revenue, i.e. 275 k€ to permanently finance. Over 2016-2024, WCR increased by +311%, 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
275 242 €
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
71 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
64 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
14 j
WCR and payment terms evolution BORDIER & CIE (FRANCE)
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-130 718 €
-133 836 €
41 963 €
169 619 €
214 400 €
222 050 €
117 356 €
553 411 €
275 242 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
35
2
68
70
72
77
69
78
71
Supplier payment term (days)
36
80
66
87
83
86
80
84
64
Positioning of BORDIER & CIE (FRANCE) in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of BORDIER & CIE (FRANCE) is estimated at
3 059 540 €
(range 1 066 437€ - 7 014 072€).
With an EBITDA of 642 246€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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
62 tx
1066k€3059k€7014k€
3 059 540 €Range: 1 066 437€ - 7 014 072€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
642 246 €×4.8x
Estimation3 081 328 €
958 354€ - 6 936 583€
Revenue Multiple30%
7 316 374 €×0.30x
Estimation2 227 207 €
1 152 404€ - 6 201 417€
Net Income Multiple20%
575 487 €×7.4x
Estimation4 253 572 €
1 207 700€ - 8 426 779€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare BORDIER & CIE (FRANCE) with other companies in the same sector:
Frequently asked questions about BORDIER & CIE (FRANCE)
What is the revenue of BORDIER & CIE (FRANCE) ?
The revenue of BORDIER & CIE (FRANCE) in 2024 is 7.3 M€.
Is BORDIER & CIE (FRANCE) profitable?
Yes, BORDIER & CIE (FRANCE) generated a net profit of 575 k€ in 2024.
Where is the headquarters of BORDIER & CIE (FRANCE) ?
The headquarters of BORDIER & CIE (FRANCE) is located in PARIS (75008), in the department Paris.
Where to find the tax return of BORDIER & CIE (FRANCE) ?
The tax return of BORDIER & CIE (FRANCE) 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 BORDIER & CIE (FRANCE) operate?
BORDIER & CIE (FRANCE) operates in the sector Gestion de fonds (NAF code 66.30Z). 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