Employees: 21 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1992-03-05 (34 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: FLEURY-MEROGIS (91700), Essonne
BOVIS PARTICIPATION : revenue, balance sheet and financial ratios
BOVIS PARTICIPATION is a French company
founded 34 years ago,
specialized in the sector Activités des sièges sociaux.
Based in FLEURY-MEROGIS (91700),
this company of category ETI
shows in 2025 a revenue of 12.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOVIS PARTICIPATION (SIREN 384764817)
Indicator
2025
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 223 095 €
10 669 725 €
8 771 691 €
7 692 312 €
7 557 668 €
6 821 318 €
6 664 150 €
6 485 552 €
5 987 528 €
Net income
4 776 717 €
5 942 093 €
5 057 111 €
3 642 007 €
2 565 604 €
11 631 032 €
1 001 370 €
1 347 084 €
1 038 365 €
EBITDA
-117 460 €
26 505 €
-418 654 €
24 167 €
-127 999 €
-163 124 €
-420 889 €
44 498 €
-249 856 €
Net margin
39.1%
55.7%
57.7%
47.3%
33.9%
170.5%
15.0%
20.8%
17.3%
Revenue and income statement
In 2025, BOVIS PARTICIPATION achieves revenue of 12.2 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +8.3%. Vs 2023, growth of +15% (10.7 M€ -> 12.2 M€). After deducting consumption (-951 €), gross margin stands at 12.2 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 -117 k€, representing -1.0% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.8 M€, i.e. 39.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 223 095 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 224 046 €
EBITDA (2025)
?
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
-117 460 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-207 896 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 776 717 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.0%
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 20%. 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 79%. 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 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 39.7% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
19.987%
Financial autonomy (2025)
?
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
78.886%
Cash flow / Revenue (2025)
?
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
39.747%
Repayment capacity (2025)
?
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
2.005
Asset age ratio (2025)
?
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
2025
Debt ratio
51.169
35.589
42.175
19.94
16.835
72.696
38.583
23.368
19.987
Financial autonomy
61.678
68.319
66.284
78.231
80.124
56.146
69.315
77.027
78.886
Repayment capacity
6.15
3.75
6.765
2.498
1.976
6.181
2.868
1.578
2.005
Cash flow / Revenue
18.447%
21.4%
14.63%
31.513%
33.219%
46.967%
52.961%
55.529%
39.747%
Sector positioning
Debt ratio
19.992025
2022
2023
2025
Q1: 0.09
Med: 12.76
Q3: 78.81
Average
In 2025, the debt ratio of BOVIS PARTICIPATION (19.99) 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
78.89%2025
2022
2023
2025
Q1: 14.02%
Med: 56.52%
Q3: 88.87%
Good
In 2025, the financial autonomy of BOVIS PARTICIPATION (78.9%) 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
2.0 years2025
2022
2023
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.38 years
Average
In 2025, the repayment capacity of BOVIS PARTICIPATION (2.00) 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 333.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
333.562
Interest coverage (2025)
?
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
2025
Liquidity ratio
367.677
307.208
372.2
229.297
200.691
1081.473
461.05
533.126
333.562
Interest coverage
-50.292
271.859
-16.289
-43.118
-30.054
181.549
-27.093
528.1
-134.86
Sector positioning
Liquidity ratio
333.562025
2022
2023
2025
Q1: 131.38
Med: 522.59
Q3: 2610.36
Average-14 pts over 3 years
In 2025, the liquidity ratio of BOVIS PARTICIPATION (333.56) 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
-134.86x2025
2022
2023
2025
Q1: -43.56x
Med: 0.0x
Q3: 1.96x
Average
In 2025, the interest coverage of BOVIS PARTICIPATION (-134.9x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 118 days of revenue, i.e. 4.0 M€ to permanently finance.
Operating WCR (2025)
?
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
4 000 986 €
Customer credit (2025)
?
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
52 j
Supplier credit (2025)
?
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
75 j
Inventory turnover (2025)
?
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
4 j
WCR in days of revenue (2025)
?
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
118 j
WCR and payment terms evolution BOVIS PARTICIPATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2025
Operating WCR
3 662 930 €
2 754 479 €
3 203 057 €
2 026 545 €
1 679 918 €
476 693 €
2 280 289 €
3 270 377 €
4 000 986 €
Inventory turnover (days)
0
0
0
0
0
0
2
1
4
Customer payment term (days)
97
64
45
51
48
34
33
54
52
Supplier payment term (days)
45
34
31
68
80
42
46
62
75
Positioning of BOVIS PARTICIPATION in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of BOVIS PARTICIPATION is estimated at
9 908 729 €
(range 3 516 022€ - 16 104 706€).
The price/revenue ratio is 0.63x
(in line with sector norms).
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 value2025
54 tx
3516k€9908k€16104k€
9 908 729 €Range: 3 516 022€ - 16 104 706€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
12 223 095 €×0.63x
Estimation7 710 642 €
3 207 028€ - 8 715 468€
Net Income Multiple20%
4 776 717 €×2.8x
Estimation13 205 859 €
3 979 513€ - 27 188 563€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 BOVIS PARTICIPATION with other companies in the same sector:
Frequently asked questions about BOVIS PARTICIPATION
What is the revenue of BOVIS PARTICIPATION ?
The revenue of BOVIS PARTICIPATION in 2025 is 12.2 M€.
Is BOVIS PARTICIPATION profitable?
Yes, BOVIS PARTICIPATION generated a net profit of 4.8 M€ in 2025.
Where is the headquarters of BOVIS PARTICIPATION ?
The headquarters of BOVIS PARTICIPATION is located in FLEURY-MEROGIS (91700), in the department Essonne.
Where to find the tax return of BOVIS PARTICIPATION ?
The tax return of BOVIS PARTICIPATION 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 BOVIS PARTICIPATION operate?
BOVIS PARTICIPATION 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