Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-09-17 (28 years)Status: ActiveBusiness sector: Agences immobilièresLocation: LESQUIN (59810), Nord
DOMAINE DE LA BLOTTIERE : revenue, balance sheet and financial ratios
DOMAINE DE LA BLOTTIERE is a French company
founded 28 years ago,
specialized in the sector Agences immobilières.
Based in LESQUIN (59810),
this company of category PME
shows in 2023 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMAINE DE LA BLOTTIERE (SIREN 414009902)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 909 228 €
6 171 463 €
6 494 904 €
2 177 699 €
1 638 118 €
4 917 750 €
5 332 269 €
2 866 638 €
Net income
-174 549 €
776 205 €
422 831 €
24 261 €
20 957 €
667 881 €
573 159 €
410 743 €
EBITDA
-88 453 €
-3 775 444 €
562 039 €
107 074 €
78 534 €
737 910 €
615 883 €
418 516 €
Net margin
-4.5%
12.6%
6.5%
1.1%
1.3%
13.6%
10.7%
14.3%
Revenue and income statement
In 2023, DOMAINE DE LA BLOTTIERE achieves revenue of 3.9 M€. Revenue is growing positively over 8 years (CAGR: +4.5%). Significant drop of -37% vs 2022. After deducting consumption (-439 k€), gross margin stands at 4.3 M€, i.e. a rate of 111%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -88 k€, representing -2.3% of revenue. Positive scissor effect: EBITDA margin improves by +58.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -175 k€ (-4.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 909 228 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 348 447 €
EBITDA (2023)
?
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
-88 453 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-88 728 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-174 549 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.3%
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 335%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
334.971%
Financial autonomy (2023)
?
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
19.143%
Cash flow / Revenue (2023)
?
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
-4.465%
Repayment capacity (2023)
?
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
-49.939
Solvency indicators evolution DOMAINE DE LA BLOTTIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
197.218
474.201
339.458
392.951
335.597
292.253
243.461
334.971
Financial autonomy
17.648
12.82
19.023
14.223
11.727
12.873
17.303
19.143
Repayment capacity
3.935
11.706
8.734
284.979
218.258
11.617
-1.752
-49.939
Cash flow / Revenue
14.328%
10.749%
13.581%
1.279%
1.114%
6.505%
-62.529%
-4.465%
Sector positioning
Debt ratio
334.972023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 68.65
Average
In 2023, the debt ratio of DOMAINE DE LA BLOTTIERE (334.97) 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
19.14%2023
2021
2022
2023
Q1: 3.9%
Med: 28.51%
Q3: 61.04%
Average+10 pts over 3 years
In 2023, the financial autonomy of DOMAINE DE LA BLOTTIERE (19.1%) 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
-49.94 years2023
2021
2022
2023
Q1: -0.13 years
Med: 0.0 years
Q3: 1.25 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of DOMAINE DE LA BLOTTIERE (-49.94) 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 597.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
597.575
Interest coverage (2023)
?
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
-249.074
Liquidity indicators evolution DOMAINE DE LA BLOTTIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
198.588
351.456
489.524
321.63
204.442
180.048
246.528
597.575
Interest coverage
5.504
8.428
11.496
73.065
37.692
7.488
-2.98
-249.074
Sector positioning
Liquidity ratio
597.582023
2021
2022
2023
Q1: 106.74
Med: 191.72
Q3: 498.61
Excellent+31 pts over 3 years
In 2023, the liquidity ratio of DOMAINE DE LA BLOTTIERE (597.58) 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
-249.07x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.94x
Average-50 pts over 3 years
In 2023, the interest coverage of DOMAINE DE LA BLOTTIERE (-249.1x) 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: 283 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 215 days. The gap of 68 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 739 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1144 days of revenue, i.e. 12.4 M€ to permanently finance. Over 2016-2023, WCR increased by +155%, requiring additional financing.
Operating WCR (2023)
?
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
12 424 856 €
Customer credit (2023)
?
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
283 j
Supplier credit (2023)
?
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
215 j
Inventory turnover (2023)
?
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
739 j
WCR in days of revenue (2023)
?
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
1144 j
WCR and payment terms evolution DOMAINE DE LA BLOTTIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
4 881 569 €
10 215 828 €
8 870 687 €
10 381 524 €
12 917 588 €
14 606 325 €
14 709 188 €
12 424 856 €
Inventory turnover (days)
1068
779
857
3040
2694
919
580
739
Customer payment term (days)
14
140
123
2
30
27
166
283
Supplier payment term (days)
146
99
78
269
428
365
434
215
Positioning of DOMAINE DE LA BLOTTIERE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of DOMAINE DE LA BLOTTIERE is estimated at
1 190 562 €
(range 521 458€ - 2 271 494€).
The price/revenue ratio is 0.30x
(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 value2023
63 tx
521k€1190k€2271k€
1 190 562 €Range: 521 458€ - 2 271 494€
NAF 5 année 2023
Valuation method used
Revenue Multiple
3 909 228 €
×
0.30x
=1 190 563 €
Range: 521 459€ - 2 271 494€
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 63 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 DOMAINE DE LA BLOTTIERE with other companies in the same sector:
Frequently asked questions about DOMAINE DE LA BLOTTIERE
What is the revenue of DOMAINE DE LA BLOTTIERE ?
The revenue of DOMAINE DE LA BLOTTIERE in 2023 is 3.9 M€.
Is DOMAINE DE LA BLOTTIERE profitable?
DOMAINE DE LA BLOTTIERE recorded a net loss in 2023.
Where is the headquarters of DOMAINE DE LA BLOTTIERE ?
The headquarters of DOMAINE DE LA BLOTTIERE is located in LESQUIN (59810), in the department Nord.
Where to find the tax return of DOMAINE DE LA BLOTTIERE ?
The tax return of DOMAINE DE LA BLOTTIERE 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 DOMAINE DE LA BLOTTIERE operate?
DOMAINE DE LA BLOTTIERE 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