Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-06-26 (11 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75017), Paris
CESHF FRANCE 1 SNC : revenue, balance sheet and financial ratios
CESHF FRANCE 1 SNC is a French company
founded 11 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 901 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CESHF FRANCE 1 SNC (SIREN 803344704)
Indicator
2024
2023
2022
2021
2020
2018
2016
2015
Revenue
900 557 €
1 403 486 €
1 164 269 €
1 126 741 €
1 258 066 €
264 749 €
196 938 €
N/C
Net income
-799 278 €
-540 984 €
-371 771 €
-817 274 €
-416 694 €
-726 020 €
-865 088 €
-634 709 €
EBITDA
-606 092 €
463 814 €
374 927 €
383 274 €
563 351 €
37 077 €
-386 570 €
-506 766 €
Net margin
-88.8%
-38.5%
-31.9%
-72.5%
-33.1%
-274.2%
-439.3%
N/C
Revenue and income statement
In 2024, CESHF FRANCE 1 SNC achieves revenue of 901 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +20.9%. Significant drop of -36% vs 2023. After deducting consumption (0 €), gross margin stands at 901 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -606 k€, representing -67.3% of revenue. Warning negative scissor effect: despite revenue change (-36%), EBITDA varies by -231%, reducing margin by 100.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -799 k€ (-88.8% 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
900 557 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
900 557 €
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
-606 092 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
427 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-799 278 €
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
-67.3%
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 197%. 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 33%. The balance between equity and debt is satisfactory.
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
196.885%
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
32.552%
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
-145.787%
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
-7.623
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
2015
2016
2018
2020
2021
2022
2023
2024
Debt ratio
22.584
98.42
125.118
130.72
146.811
156.018
171.081
196.885
Financial autonomy
58.412
48.159
43.818
42.792
39.954
38.46
35.854
32.552
Repayment capacity
-3.51
-12.003
-87.882
-317.227
-44.788
-41.164
-39.751
-7.623
Cash flow / Revenue
None%
-374.736%
-40.983%
-2.395%
-18.895%
-19.934%
-17.118%
-145.787%
Sector positioning
Debt ratio
196.882024
2022
2023
2024
Q1: -21.15
Med: 5.9
Q3: 146.94
Average
In 2024, the debt ratio of CESHF FRANCE 1 SNC (196.88) 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
32.55%2024
2022
2023
2024
Q1: 0.03%
Med: 27.42%
Q3: 73.8%
Good
In 2024, the financial autonomy of CESHF FRANCE 1 SNC (32.5%) 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
-7.62 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.59 years
Excellent
In 2024, the repayment capacity of CESHF FRANCE 1 SNC (-7.62) 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 336.93. 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
336.927
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
-114.068
Liquidity indicators evolution CESHF FRANCE 1 SNC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2020
2021
2022
2023
2024
Liquidity ratio
34.007
267.569
723.642
765.703
635.934
506.921
256.337
336.927
Interest coverage
-25.247
-90.212
393.581
105.341
154.411
157.849
139.917
-114.068
Sector positioning
Liquidity ratio
336.932024
2022
2023
2024
Q1: 83.19
Med: 307.52
Q3: 1319.53
Good-6 pts over 3 years
In 2024, the liquidity ratio of CESHF FRANCE 1 SNC (336.93) 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
-114.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average-50 pts over 3 years
In 2024, the interest coverage of CESHF FRANCE 1 SNC (-114.1x) 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: 105 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 145 days of revenue, i.e. 362 k€ 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
361 520 €
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
105 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
73 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
145 j
WCR and payment terms evolution CESHF FRANCE 1 SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2020
2021
2022
2023
2024
Operating WCR
0 €
-392 188 €
156 297 €
165 926 €
87 277 €
139 573 €
385 088 €
361 520 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
31
28
20
24
44
87
105
Supplier payment term (days)
113
60
261
87
86
75
127
73
Positioning of CESHF FRANCE 1 SNC 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 CESHF FRANCE 1 SNC is estimated at
726 414 €
(range 277 585€ - 1 354 584€).
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
277k€726k€1354k€
726 414 €Range: 277 585€ - 1 354 584€
NAF 5 année 2024
Valuation method used
Revenue Multiple
900 557 €
×
0.81x
=726 414 €
Range: 277 586€ - 1 354 585€
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 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 CESHF FRANCE 1 SNC with other companies in the same sector:
Frequently asked questions about CESHF FRANCE 1 SNC
What is the revenue of CESHF FRANCE 1 SNC ?
The revenue of CESHF FRANCE 1 SNC in 2024 is 901 k€.
Is CESHF FRANCE 1 SNC profitable?
CESHF FRANCE 1 SNC recorded a net loss in 2024.
Where is the headquarters of CESHF FRANCE 1 SNC ?
The headquarters of CESHF FRANCE 1 SNC is located in PARIS (75017), in the department Paris.
Where to find the tax return of CESHF FRANCE 1 SNC ?
The tax return of CESHF FRANCE 1 SNC 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 CESHF FRANCE 1 SNC operate?
CESHF FRANCE 1 SNC 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