Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-05-15 (24 years)Status: ActiveBusiness sector: Activités d'architecture Location: PARIS (75014), Paris
CO BE ARCHITECTURE ET PAYSAGE : revenue, balance sheet and financial ratios
CO BE ARCHITECTURE ET PAYSAGE is a French company
founded 24 years ago,
specialized in the sector Activités d'architecture .
Based in PARIS (75014),
this company of category PME
shows in 2024 a revenue of 7.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CO BE ARCHITECTURE ET PAYSAGE (SIREN 442889135)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 259 580 €
8 980 413 €
7 697 113 €
6 433 007 €
6 287 601 €
5 452 047 €
4 724 943 €
3 592 150 €
2 809 364 €
Net income
-1 111 078 €
-383 176 €
58 598 €
222 022 €
179 647 €
182 744 €
-145 044 €
109 301 €
233 983 €
EBITDA
-1 008 896 €
-302 913 €
51 681 €
312 633 €
396 501 €
225 634 €
-98 902 €
151 677 €
370 449 €
Net margin
-15.3%
-4.3%
0.8%
3.5%
2.9%
3.4%
-3.1%
3.0%
8.3%
Revenue and income statement
In 2024, CO BE ARCHITECTURE ET PAYSAGE achieves revenue of 7.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.6%. Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 7.3 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 -1.0 M€, representing -13.9% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -233%, reducing margin by 10.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.1 M€ (-15.3% 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
7 259 580 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 259 580 €
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
-1 008 896 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 136 013 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 111 078 €
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
-13.9%
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 -337%. 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 -8%. 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
-336.874%
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
-7.606%
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
-13.949%
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
-1.056
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CO BE ARCHITECTURE ET PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
76.776
123.642
102.842
87.789
66.43
81.054
132.737
-336.874
Financial autonomy
41.863
34.758
25.693
26.154
25.283
31.263
28.221
17.139
-7.606
Repayment capacity
0.0
2.853
-2.299
3.473
2.583
3.265
12.26
-2.271
-1.056
Cash flow / Revenue
9.889%
3.936%
-2.335%
4.321%
5.266%
3.63%
1.008%
-3.139%
-13.949%
Sector positioning
Debt ratio
-336.872024
2022
2023
2024
Q1: 0.8
Med: 13.23
Q3: 46.49
Excellent-50 pts over 3 years
In 2024, the debt ratio of CO BE ARCHITECTURE ET PAY... (-336.87) 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
-7.61%2024
2022
2023
2024
Q1: 19.87%
Med: 47.77%
Q3: 67.82%
Watch-8 pts over 3 years
In 2024, the financial autonomy of CO BE ARCHITECTURE ET PAY... (-7.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-1.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.15 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of CO BE ARCHITECTURE ET PAY... (-1.06) 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 103.33. 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
103.333
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
-3.111
Liquidity indicators evolution CO BE ARCHITECTURE ET PAYSAGE
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
870.351
195.519
137.184
197.021
176.681
178.283
174.218
125.094
103.333
Interest coverage
5.51
12.608
-30.337
11.018
3.757
6.91
45.156
-10.297
-3.111
Sector positioning
Liquidity ratio
103.332024
2022
2023
2024
Q1: 169.57
Med: 265.68
Q3: 434.99
Watch-10 pts over 3 years
In 2024, the liquidity ratio of CO BE ARCHITECTURE ET PAY... (103.33) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.11x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.16x
Average-50 pts over 3 years
In 2024, the interest coverage of CO BE ARCHITECTURE ET PAY... (-3.1x) 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: 126 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 68 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2016-2024, WCR increased by +25%, 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
1 368 721 €
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
126 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
128 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
68 j
WCR and payment terms evolution CO BE ARCHITECTURE ET PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 095 568 €
1 080 626 €
1 481 600 €
1 832 215 €
1 930 545 €
1 912 533 €
2 099 695 €
1 983 145 €
1 368 721 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
112
113
117
142
147
134
119
109
126
Supplier payment term (days)
49
42
53
68
80
83
75
95
128
Positioning of CO BE ARCHITECTURE ET PAYSAGE in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 1 281 196€ to 1 981 047€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1281k€1570k€1981k€
1 570 887 €Range: 1 281 196€ - 1 981 047€
NAF 5 all-time
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 d'architecture )
Compare CO BE ARCHITECTURE ET PAYSAGE with other companies in the same sector:
Frequently asked questions about CO BE ARCHITECTURE ET PAYSAGE
What is the revenue of CO BE ARCHITECTURE ET PAYSAGE ?
The revenue of CO BE ARCHITECTURE ET PAYSAGE in 2024 is 7.3 M€.
Is CO BE ARCHITECTURE ET PAYSAGE profitable?
CO BE ARCHITECTURE ET PAYSAGE recorded a net loss in 2024.
Where is the headquarters of CO BE ARCHITECTURE ET PAYSAGE ?
The headquarters of CO BE ARCHITECTURE ET PAYSAGE is located in PARIS (75014), in the department Paris.
Where to find the tax return of CO BE ARCHITECTURE ET PAYSAGE ?
The tax return of CO BE ARCHITECTURE ET PAYSAGE 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 CO BE ARCHITECTURE ET PAYSAGE operate?
CO BE ARCHITECTURE ET PAYSAGE operates in the sector Activités d'architecture (NAF code 71.11Z). 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