Employees: NN (None)Legal category: SA (autres)Size: ETICreation date: 2009-12-22 (16 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75008), Paris
COMPAGNIE FONCIERE DE CONFLUENT : revenue, balance sheet and financial ratios
COMPAGNIE FONCIERE DE CONFLUENT is a French company
founded 16 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 412 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE FONCIERE DE CONFLUENT (SIREN 519321731)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
411 609 €
874 436 €
4 717 969 €
4 219 035 €
4 026 718 €
3 298 747 €
3 227 926 €
2 639 985 €
2 661 965 €
Net income
189 093 €
380 264 €
18 414 334 €
-15 226 €
-718 886 €
-1 635 103 €
-771 710 €
-1 200 379 €
-1 944 689 €
EBITDA
-52 405 €
-209 680 €
2 597 082 €
2 447 949 €
2 358 287 €
1 449 095 €
1 739 330 €
1 019 795 €
1 131 071 €
Net margin
45.9%
43.5%
390.3%
-0.4%
-17.9%
-49.6%
-23.9%
-45.5%
-73.1%
Revenue and income statement
In 2024, COMPAGNIE FONCIERE DE CONFLUENT achieves revenue of 412 k€. Revenue is declining over the period 2016-2024 (CAGR: -20.8%). Significant drop of -53% vs 2023. After deducting consumption (0 €), gross margin stands at 412 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 -52 k€, representing -12.7% of revenue. Positive scissor effect: EBITDA margin improves by +11.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 189 k€, i.e. 45.9% 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
411 609 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
411 609 €
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
-52 405 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-157 289 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
189 093 €
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
-12.7%
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 1%. 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 96%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 61.9% 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
0.635%
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
96.104%
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
61.881%
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
0.406
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 COMPAGNIE FONCIERE DE CONFLUENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
851.79
1073.871
921.922
1202.654
1365.585
1130.946
413.308
0.599
0.635
Financial autonomy
10.371
8.38
9.654
7.49
6.746
8.053
16.691
97.221
96.104
Repayment capacity
-68.877
-251.218
-255.344
-62.214
-363.636
134.566
3.448
-2.938
0.406
Cash flow / Revenue
-40.123%
-12.041%
-7.865%
-33.771%
-5.046%
11.479%
399.133%
-3.754%
61.881%
Sector positioning
Debt ratio
0.642024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Good-48 pts over 3 years
In 2024, the debt ratio of COMPAGNIE FONCIERE DE CON... (0.64) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
96.1%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Excellent+41 pts over 3 years
In 2024, the financial autonomy of COMPAGNIE FONCIERE DE CON... (96.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.41 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average-18 pts over 3 years
In 2024, the repayment capacity of COMPAGNIE FONCIERE DE CON... (0.41) 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 1955.58. 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
1955.582
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
0.0
Liquidity indicators evolution COMPAGNIE FONCIERE DE CONFLUENT
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
1048.927
1867.27
223.774
534.227
1167.116
385.125
657.549
3060.447
1955.582
Interest coverage
194.541
219.567
127.699
152.62
94.522
64.193
24.477
-44.149
0.0
Sector positioning
Liquidity ratio
1955.582024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Excellent
In 2024, the liquidity ratio of COMPAGNIE FONCIERE DE CON... (1955.58) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average-50 pts over 3 years
In 2024, the interest coverage of COMPAGNIE FONCIERE DE CON... (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 403 days. Excellent situation: suppliers finance 403 days of the operating cycle (retail model). WCR is negative (-157 days): operations structurally generate cash. Notable WCR improvement over the period (-105%), 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
-179 420 €
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
0 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
403 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
-157 j
WCR and payment terms evolution COMPAGNIE FONCIERE DE CONFLUENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 917 694 €
4 536 181 €
299 777 €
-226 591 €
-1 167 909 €
-1 239 173 €
73 034 538 €
300 045 €
-179 420 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
-8
67
85
56
2
4
0
211
0
Supplier payment term (days)
55
18
9
126
46
48
28
10
403
Positioning of COMPAGNIE FONCIERE DE CONFLUENT in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of COMPAGNIE FONCIERE DE CONFLUENT is estimated at
460 207 €
(range 212 713€ - 1 024 585€).
The price/revenue ratio is 0.33x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
64 tx
212k€460k€1024k€
460 207 €Range: 212 713€ - 1 024 585€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
411 609 €×0.33x
Estimation135 073 €
76 717€ - 307 440€
Net Income Multiple20%
189 093 €×5.0x
Estimation947 910 €
416 708€ - 2 100 304€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 (Agences immobilières)
Compare COMPAGNIE FONCIERE DE CONFLUENT with other companies in the same sector:
Frequently asked questions about COMPAGNIE FONCIERE DE CONFLUENT
What is the revenue of COMPAGNIE FONCIERE DE CONFLUENT ?
The revenue of COMPAGNIE FONCIERE DE CONFLUENT in 2024 is 412 k€.
Is COMPAGNIE FONCIERE DE CONFLUENT profitable?
Yes, COMPAGNIE FONCIERE DE CONFLUENT generated a net profit of 189 k€ in 2024.
Where is the headquarters of COMPAGNIE FONCIERE DE CONFLUENT ?
The headquarters of COMPAGNIE FONCIERE DE CONFLUENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of COMPAGNIE FONCIERE DE CONFLUENT ?
The tax return of COMPAGNIE FONCIERE DE CONFLUENT 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 COMPAGNIE FONCIERE DE CONFLUENT operate?
COMPAGNIE FONCIERE DE CONFLUENT operates in the sector Agences immobilières (NAF code 68.31Z). 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