Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-08-31 (23 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: MONTBAZON (37250), Indre-et-Loire
COFARIS FONCIERE : revenue, balance sheet and financial ratios
COFARIS FONCIERE is a French company
founded 23 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in MONTBAZON (37250),
this company of category PME
shows in 2025 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COFARIS FONCIERE (SIREN 443737010)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 027 042 €
786 723 €
757 922 €
783 475 €
789 658 €
880 909 €
970 542 €
1 041 588 €
1 152 240 €
Net income
204 531 €
433 128 €
138 453 €
132 733 €
141 771 €
186 611 €
184 297 €
151 433 €
158 034 €
EBITDA
284 851 €
181 993 €
168 069 €
184 359 €
200 931 €
272 842 €
255 276 €
277 925 €
239 262 €
Net margin
19.9%
55.1%
18.3%
16.9%
18.0%
21.2%
19.0%
14.5%
13.7%
Revenue and income statement
In 2025, COFARIS FONCIERE achieves revenue of 1.0 M€. Activity remains stable over the period (CAGR: -1.4%). Vs 2024, growth of +31% (787 k€ -> 1.0 M€). After deducting consumption (0 €), gross margin stands at 1.0 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 285 k€, representing 27.7% of revenue. Positive scissor effect: EBITDA margin improves by +4.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 205 k€, i.e. 19.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 027 042 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 027 042 €
EBITDA (2025)
?
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
284 851 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
280 971 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
204 531 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
27.7%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.3% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
34.745%
Financial autonomy (2025)
?
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
35.444%
Cash flow / Revenue (2025)
?
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
20.306%
Repayment capacity (2025)
?
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
0.616
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
19.289
18.753
6.954
39.422
124.397
84.176
17.037
24.703
34.745
Financial autonomy
32.335
32.727
32.977
20.497
17.661
20.007
23.475
46.997
35.444
Repayment capacity
0.659
0.651
0.233
0.709
2.539
1.634
0.365
0.333
0.616
Cash flow / Revenue
15.182%
16.339%
19.244%
22.198%
19.035%
19.581%
18.663%
56.412%
20.306%
Sector positioning
Debt ratio
34.742025
2023
2024
2025
Q1: 0.0
Med: 7.56
Q3: 53.6
Average+9 pts over 3 years
In 2025, the debt ratio of COFARIS FONCIERE (34.74) 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
35.44%2025
2023
2024
2025
Q1: 10.23%
Med: 44.01%
Q3: 75.13%
Average
In 2025, the financial autonomy of COFARIS FONCIERE (35.4%) 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
0.62 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.04 years
Q3: 2.08 years
Average
In 2025, the repayment capacity of COFARIS FONCIERE (0.62) 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 160.98. 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 2.7x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
160.98
Interest coverage (2025)
?
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
2.662
Liquidity indicators evolution COFARIS FONCIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
214.267
214.721
199.819
170.463
210.667
195.075
158.906
265.481
160.98
Interest coverage
0.427
0.244
0.174
0.259
1.45
1.386
2.939
1.534
2.662
Sector positioning
Liquidity ratio
160.982025
2023
2024
2025
Q1: 119.63
Med: 260.88
Q3: 749.74
Average
In 2025, the liquidity ratio of COFARIS FONCIERE (160.98) 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
2.66x2025
2023
2024
2025
Q1: -1.52x
Med: 0.0x
Q3: 3.47x
Good-6 pts over 3 years
In 2025, the interest coverage of COFARIS FONCIERE (2.7x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). WCR is negative (-18 days): operations structurally generate cash. Over 2017-2025, WCR increased by +81%, requiring additional financing.
Operating WCR (2025)
?
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
-51 044 €
Customer credit (2025)
?
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
66 j
Supplier credit (2025)
?
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
145 j
Inventory turnover (2025)
?
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 (2025)
?
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
-18 j
WCR and payment terms evolution COFARIS FONCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-273 980 €
83 827 €
181 783 €
-7 928 €
1 777 €
59 051 €
-24 996 €
366 432 €
-51 044 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
77
76
82
75
75
58
72
83
66
Supplier payment term (days)
102
117
115
186
74
63
108
78
145
Positioning of COFARIS FONCIERE in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of COFARIS FONCIERE is estimated at
936 226 €
(range 302 857€ - 1 795 243€).
With an EBITDA of 284 851€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.36x
(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 value2025
131 transactions
302k€936k€1795k€
936 226 €Range: 302 857€ - 1 795 243€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
284 851 €×4.8x
Estimation1 381 473 €
414 819€ - 2 376 553€
Revenue Multiple30%
1 027 042 €×0.36x
Estimation366 257 €
182 926€ - 692 291€
Net Income Multiple20%
204 531 €×3.3x
Estimation678 063 €
202 849€ - 1 996 398€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare COFARIS FONCIERE with other companies in the same sector:
The revenue of COFARIS FONCIERE in 2025 is 1.0 M€.
Is COFARIS FONCIERE profitable?
Yes, COFARIS FONCIERE generated a net profit of 205 k€ in 2025.
Where is the headquarters of COFARIS FONCIERE ?
The headquarters of COFARIS FONCIERE is located in MONTBAZON (37250), in the department Indre-et-Loire.
Where to find the tax return of COFARIS FONCIERE ?
The tax return of COFARIS FONCIERE 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 COFARIS FONCIERE operate?
COFARIS FONCIERE operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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