Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-12-16 (5 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: RENNES (35000), Ille-et-Vilaine
BREST AMENAGEMENT : revenue, balance sheet and financial ratios
BREST AMENAGEMENT is a French company
founded 5 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in RENNES (35000),
this company of category PME
shows in 2024 a revenue of 86 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BREST AMENAGEMENT (SIREN 892412479)
Indicator
2024
2023
2022
2021
Revenue
86 500 €
N/C
4 113 300 €
N/C
Net income
-114 026 €
-3 047 €
2 950 €
-651 €
EBITDA
-112 685 €
-5 109 €
3 715 €
-650 €
Net margin
-131.8%
N/C
0.1%
N/C
Revenue and income statement
In 2024, BREST AMENAGEMENT achieves revenue of 86 k€. Revenue is declining over the period 2022-2024 (CAGR: -85.5%). After deducting consumption (183 k€), gross margin stands at -97 k€, i.e. a rate of -112%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -113 k€, representing -130.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -114 k€ (-131.8% 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
86 500 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-96 800 €
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
-112 685 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-114 026 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-114 026 €
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
-130.3%
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 -1021%. 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 -3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-1020.638%
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
-2.507%
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
-131.829%
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
-9.378
Solvency indicators evolution BREST AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Debt ratio
0.0
8130.742
10809.642
-1020.638
Financial autonomy
2.848
0.203
0.227
-2.507
Repayment capacity
0.0
338.983
-328.192
-9.378
Cash flow / Revenue
None%
0.072%
None%
-131.829%
Sector positioning
Debt ratio
-1020.642024
2022
2023
2024
Q1: 0.0
Med: 10.09
Q3: 67.7
Excellent-50 pts over 3 years
In 2024, the debt ratio of BREST AMENAGEMENT (-1020.64) 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
-2.51%2024
2022
2023
2024
Q1: 3.13%
Med: 14.35%
Q3: 43.65%
Average
In 2024, the financial autonomy of BREST AMENAGEMENT (-2.5%) 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
-9.38 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Excellent-52 pts over 3 years
In 2024, the repayment capacity of BREST AMENAGEMENT (-9.38) 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 130.00. 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
129.998
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
-61.564
Liquidity indicators evolution BREST AMENAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
102.932
120.081
133.004
129.998
Interest coverage
0.0
0.0
0.0
-61.564
Sector positioning
Liquidity ratio
130.02024
2022
2023
2024
Q1: 100.01
Med: 116.53
Q3: 409.53
Good
In 2024, the liquidity ratio of BREST AMENAGEMENT (130.00) 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
-61.56x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.73x
Average
In 2024, the interest coverage of BREST AMENAGEMENT (-61.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9594612 days. Excellent situation: suppliers finance 9594612 days of the operating cycle (retail model). Inventory turnover is 11495 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 14713 days of revenue, i.e. 3.5 M€ to permanently finance.
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
3 535 109 €
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
0 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
9594612 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
11495 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
14713 j
WCR and payment terms evolution BREST AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
0 €
3 567 835 €
0 €
3 535 109 €
Inventory turnover (days)
0
243
0
11495
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
89048
480325
2279200
9594612
Positioning of BREST AMENAGEMENT in its sector
Comparison with sector Administration d'immeubles et autres biens immobiliers
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of BREST AMENAGEMENT is estimated at
24 683 €
(range 11 897€ - 53 849€).
The price/revenue ratio is 0.29x
(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.
Estimated enterprise value2024
277 transactions
11k€24k€53k€
24 683 €Range: 11 897€ - 53 849€
NAF 5 all-time
Valuation method used
Revenue Multiple
86 500 €
×
0.29x
=24 683 €
Range: 11 897€ - 53 849€
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 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare BREST AMENAGEMENT with other companies in the same sector:
Frequently asked questions about BREST AMENAGEMENT
What is the revenue of BREST AMENAGEMENT ?
The revenue of BREST AMENAGEMENT in 2024 is 86 k€.
Is BREST AMENAGEMENT profitable?
BREST AMENAGEMENT recorded a net loss in 2024.
Where is the headquarters of BREST AMENAGEMENT ?
The headquarters of BREST AMENAGEMENT is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of BREST AMENAGEMENT ?
The tax return of BREST AMENAGEMENT 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 BREST AMENAGEMENT operate?
BREST AMENAGEMENT operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). 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