Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-02-22 (15 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: NICE (06300), Alpes-Maritimes
BS INVEST COTE D'AZUR is a French company
founded 15 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in NICE (06300),
this company of category PME
shows in 2024 a revenue of 31.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BS INVEST COTE D'AZUR (SIREN 530665165)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
31 127 372 €
25 612 961 €
28 889 412 €
64 293 725 €
24 556 008 €
22 029 856 €
12 575 302 €
7 531 123 €
28 253 819 €
Net income
-1 364 643 €
954 633 €
3 072 828 €
7 615 663 €
3 343 379 €
3 196 432 €
1 992 234 €
-90 518 €
1 905 032 €
EBITDA
3 371 020 €
4 713 165 €
4 020 063 €
16 931 917 €
4 939 129 €
5 449 250 €
2 035 719 €
132 899 €
14 208 058 €
Net margin
-4.4%
3.7%
10.6%
11.8%
13.6%
14.5%
15.8%
-1.2%
6.7%
Revenue and income statement
In 2024, BS INVEST COTE D'AZUR achieves revenue of 31.1 M€. Revenue is growing positively over 9 years (CAGR: +1.2%). Vs 2023, growth of +22% (25.6 M€ -> 31.1 M€). After deducting consumption (18.0 M€), gross margin stands at 13.1 M€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.4 M€, representing 10.8% of revenue. Warning negative scissor effect: despite revenue change (+22%), EBITDA varies by -28%, reducing margin by 7.6 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -1.4 M€ (-4.4% 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
31 127 372 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 146 774 €
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
3 371 020 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 375 208 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 364 643 €
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
10.8%
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 291%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 17%. 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
290.726%
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
17.013%
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
-1.185%
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
-48.668
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
810.372
792.325
473.299
567.974
425.908
251.379
289.598
300.108
290.726
Financial autonomy
5.972
6.23
10.194
10.756
14.529
20.547
19.822
18.426
17.013
Repayment capacity
0.414
-20.246
1.581
1.683
3.831
0.9
4.055
12.276
-48.668
Cash flow / Revenue
45.48%
-2.079%
15.189%
18.781%
13.578%
22.753%
11.051%
3.643%
-1.185%
Sector positioning
Debt ratio
290.732024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average
In 2024, the debt ratio of BS INVEST COTE D'AZUR (290.73) 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
17.01%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Good+8 pts over 3 years
In 2024, the financial autonomy of BS INVEST COTE D'AZUR (17.0%) 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
-48.67 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of BS INVEST COTE D'AZUR (-48.67) 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 239.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 95.6x. Operating income very largely covers interest expenses: high safety margin.
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
239.782
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
215.855
205.916
185.386
160.123
189.556
231.852
188.52
182.87
239.782
Interest coverage
2.337
206.409
12.865
7.738
14.227
4.416
28.188
73.668
95.555
Sector positioning
Liquidity ratio
239.782024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Average
In 2024, the liquidity ratio of BS INVEST COTE D'AZUR (239.78) 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
95.56x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Excellent
In 2024, the interest coverage of BS INVEST COTE D'AZUR (95.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 1046 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1009 days of revenue, i.e. 87.2 M€ to permanently finance. Over 2016-2024, WCR increased by +255%, 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
87 231 659 €
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
46 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
1046 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
1009 j
WCR and payment terms evolution BS INVEST COTE D'AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
24 541 832 €
27 658 576 €
32 028 414 €
55 827 620 €
60 047 052 €
69 428 865 €
76 636 965 €
93 536 741 €
87 231 659 €
Inventory turnover (days)
304
1187
872
933
856
302
854
1269
1046
Customer payment term (days)
3
27
15
1
1
45
2
15
46
Supplier payment term (days)
10
26
13
6
20
23
13
28
18
Positioning of BS INVEST COTE D'AZUR in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 10 203 007€ to 18 904 529€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
10203k€16514k€18904k€
16 514 070 €Range: 10 203 007€ - 18 904 529€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 marchands de biens immobiliers)
Compare BS INVEST COTE D'AZUR with other companies in the same sector:
Frequently asked questions about BS INVEST COTE D'AZUR
What is the revenue of BS INVEST COTE D'AZUR ?
The revenue of BS INVEST COTE D'AZUR in 2024 is 31.1 M€.
Is BS INVEST COTE D'AZUR profitable?
BS INVEST COTE D'AZUR recorded a net loss in 2024.
Where is the headquarters of BS INVEST COTE D'AZUR ?
The headquarters of BS INVEST COTE D'AZUR is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of BS INVEST COTE D'AZUR ?
The tax return of BS INVEST COTE D'AZUR 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 BS INVEST COTE D'AZUR operate?
BS INVEST COTE D'AZUR operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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