Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-22 (20 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINT-ETIENNE (42000), Loire
DOMAINE DE LA REINE : revenue, balance sheet and financial ratios
DOMAINE DE LA REINE is a French company
founded 20 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINT-ETIENNE (42000),
this company of category PME
shows in 2024 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMAINE DE LA REINE (SIREN 483663944)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
27 722 €
16 082 €
488 132 €
20 630 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
187 961 €
-2 447 €
717 973 €
-10 172 €
-28 097 €
-62 169 €
-91 705 €
-1 515 620 €
690 020 €
-141 716 €
EBITDA
-2 294 €
-24 141 €
72 913 €
-9 512 €
-8 521 €
-4 163 €
-19 066 €
-35 573 €
815 458 €
-38 618 €
Net margin
678.0%
-15.2%
147.1%
-49.3%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, DOMAINE DE LA REINE achieves revenue of 28 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.4%. Vs 2023, growth of +72% (16 k€ -> 28 k€). After deducting consumption (0 €), gross margin stands at 28 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 -2 k€, representing -8.3% of revenue. Positive scissor effect: EBITDA margin improves by +141.8 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 188 k€, i.e. 678.0% 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
27 722 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 722 €
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
-2 294 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-57 293 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
187 961 €
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
-8.3%
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 -114%. 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 -549%. 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
-114.035%
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
-548.842%
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
-9.238%
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
-1847.932
Solvency indicators evolution DOMAINE DE LA REINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-108.324
-133.323
-93.296
-92.824
-92.888
-93.463
-93.279
-108.734
-108.809
-114.035
Financial autonomy
-171.868
-161.667
-735.083
-797.136
-807.856
-771.764
-773.419
-430.151
-484.484
-548.842
Repayment capacity
-33.201
6.637
-40.457
-42.588
-75.0
-72.44
-455.847
65.747
-194.319
-1847.932
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
-50.126%
14.689%
-151.045%
-9.238%
Sector positioning
Debt ratio
-114.032024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of DOMAINE DE LA REINE (-114.03) 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
-548.84%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of DOMAINE DE LA REINE (-548.8%) 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
-1847.93 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of DOMAINE DE LA REINE (-1847.93) 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 440.88. 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
440.879
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
-11.639
Liquidity indicators evolution DOMAINE DE LA REINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
126.961
255.562
79.458
74.068
73.878
76.737
75.845
178.951
199.055
440.879
Interest coverage
-239.241
10.919
-209.842
-350.781
-1463.68
-646.966
-1.84
0.281
-0.621
-11.639
Sector positioning
Liquidity ratio
440.882024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+23 pts over 3 years
In 2024, the liquidity ratio of DOMAINE DE LA REINE (440.88) 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
-11.64x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-24 pts over 3 years
In 2024, the interest coverage of DOMAINE DE LA REINE (-11.6x) 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: 395 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1861 days. Excellent situation: suppliers finance 1466 days of the operating cycle (retail model). Inventory turnover is 20728 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 9063 days of revenue, i.e. 698 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
697 910 €
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
395 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
1861 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
20728 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
9063 j
WCR and payment terms evolution DOMAINE DE LA REINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
132 110 €
786 625 €
791 588 €
697 910 €
Inventory turnover (days)
0
0
0
0
0
0
33825
1177
35731
20728
Customer payment term (days)
0
0
0
0
0
0
0
71
0
395
Supplier payment term (days)
12869
-119
4558
7672
-51134
38543
4325
1569
2585
1861
Positioning of DOMAINE DE LA REINE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of DOMAINE DE LA REINE is estimated at
181 224 €
(range 56 523€ - 497 261€).
The price/revenue ratio is 0.28x
(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
80 tx
56k€181k€497k€
181 224 €Range: 56 523€ - 497 261€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
27 722 €×0.28x
Estimation7 756 €
2 789€ - 19 074€
Net Income Multiple20%
187 961 €×2.3x
Estimation441 427 €
137 125€ - 1 214 541€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare DOMAINE DE LA REINE with other companies in the same sector:
Frequently asked questions about DOMAINE DE LA REINE
What is the revenue of DOMAINE DE LA REINE ?
The revenue of DOMAINE DE LA REINE in 2024 is 28 k€.
Is DOMAINE DE LA REINE profitable?
Yes, DOMAINE DE LA REINE generated a net profit of 188 k€ in 2024.
Where is the headquarters of DOMAINE DE LA REINE ?
The headquarters of DOMAINE DE LA REINE is located in SAINT-ETIENNE (42000), in the department Loire.
Where to find the tax return of DOMAINE DE LA REINE ?
The tax return of DOMAINE DE LA REINE 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 REINE operate?
DOMAINE DE LA REINE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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