Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2001-06-11 (24 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: TOULOUSE (31200), Haute-Garonne
BUROTEYCPOLE : revenue, balance sheet and financial ratios
BUROTEYCPOLE is a French company
founded 24 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in TOULOUSE (31200),
this company of category ETI
shows in 2024 a revenue of 4.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BUROTEYCPOLE (SIREN 438388563)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 326 861 €
4 321 734 €
5 713 017 €
5 695 263 €
6 489 575 €
6 618 043 €
6 542 132 €
6 017 539 €
6 030 351 €
Net income
591 111 €
425 032 €
18 373 070 €
834 234 €
110 289 €
84 415 €
49 870 €
47 756 €
-924 080 €
EBITDA
1 413 087 €
1 400 955 €
1 339 731 €
937 311 €
1 646 462 €
1 545 344 €
1 166 624 €
755 818 €
-106 964 €
Net margin
13.7%
9.8%
321.6%
14.6%
1.7%
1.3%
0.8%
0.8%
-15.3%
Revenue and income statement
In 2024, BUROTEYCPOLE achieves revenue of 4.3 M€. Activity remains stable over the period (CAGR: -4.1%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 4.3 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 1.4 M€, representing 32.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 591 k€, i.e. 13.7% 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
4 326 861 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 326 861 €
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
1 413 087 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 123 992 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
591 111 €
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
32.7%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.6% 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 (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
42.863%
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
43.866%
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
23.638%
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
0.948
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
520.562
380.523
355.345
258.589
442.086
57.345
36.344
1029.328
42.863
Financial autonomy
11.694
14.856
16.081
19.928
10.894
31.06
68.985
8.117
43.866
Repayment capacity
-5.615
6.095
5.603
4.341
3.86
1.953
-1.422
21.15
0.948
Cash flow / Revenue
-11.976%
9.659%
10.62%
12.339%
14.295%
9.416%
-87.781%
21.479%
23.638%
Sector positioning
Debt ratio
42.862024
2022
2023
2024
Q1: -20.86
Med: 5.98
Q3: 146.91
Average
In 2024, the debt ratio of BUROTEYCPOLE (42.86) 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
43.87%2024
2022
2023
2024
Q1: 0.04%
Med: 27.65%
Q3: 73.85%
Good-8 pts over 3 years
In 2024, the financial autonomy of BUROTEYCPOLE (43.9%) 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
0.95 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.59 years
Average+26 pts over 3 years
In 2024, the repayment capacity of BUROTEYCPOLE (0.95) 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 307.18. 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 11.8x. 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
307.184
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
11.77
Liquidity indicators evolution BUROTEYCPOLE
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
534.991
663.529
861.122
795.061
282.082
198.35
3375.896
2116.024
307.184
Interest coverage
-65.771
9.464
5.149
3.883
3.644
5.963
0.0
23.856
11.77
Sector positioning
Liquidity ratio
307.182024
2022
2023
2024
Q1: 83.89
Med: 308.33
Q3: 1331.54
Average-25 pts over 3 years
In 2024, the liquidity ratio of BUROTEYCPOLE (307.18) 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
11.77x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.08x
Good+40 pts over 3 years
In 2024, the interest coverage of BUROTEYCPOLE (11.8x) 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: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. The company must finance 25 days of gap between collections and payments. WCR is negative (-141 days): operations structurally generate cash. Notable WCR improvement over the period (-2723%), freeing up cash.
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
-1 697 038 €
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
93 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
68 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
-141 j
WCR and payment terms evolution BUROTEYCPOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-60 123 €
-157 479 €
-336 527 €
77 696 €
-1 450 290 €
-2 070 171 €
-1 388 435 €
-1 397 606 €
-1 697 038 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
72
83
77
87
73
75
62
112
93
Supplier payment term (days)
15
7
5
9
13
24
16
51
68
Positioning of BUROTEYCPOLE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of BUROTEYCPOLE is estimated at
5 809 176 €
(range 1 689 648€ - 10 476 027€).
With an EBITDA of 1 413 087€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
1689k€5809k€10476k€
5 809 176 €Range: 1 689 648€ - 10 476 027€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 413 087 €×5.6x
Estimation7 913 044 €
2 094 635€ - 14 123 808€
Revenue Multiple30%
4 326 861 €×0.81x
Estimation3 490 165 €
1 333 703€ - 6 508 306€
Net Income Multiple20%
591 111 €×6.8x
Estimation4 028 026 €
1 211 099€ - 7 308 159€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare BUROTEYCPOLE with other companies in the same sector:
Yes, BUROTEYCPOLE generated a net profit of 591 k€ in 2024.
Where is the headquarters of BUROTEYCPOLE ?
The headquarters of BUROTEYCPOLE is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of BUROTEYCPOLE ?
The tax return of BUROTEYCPOLE 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 BUROTEYCPOLE operate?
BUROTEYCPOLE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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