Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-01 (13 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75005), Paris
EAU ET PATRIMOINE : revenue, balance sheet and financial ratios
EAU ET PATRIMOINE is a French company
founded 13 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75005),
this company of category PME
shows in 2017 a revenue of 207 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EAU ET PATRIMOINE (SIREN 788700011)
Indicator
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
N/C
206 750 €
119 833 €
Net income
3 403 €
39 754 €
-34 125 €
-44 615 €
30 554 €
-1 242 €
EBITDA
N/C
N/C
N/C
N/C
20 830 €
399 €
Net margin
N/C
N/C
N/C
N/C
14.8%
-1.0%
Revenue and income statement
In 2022, EAU ET PATRIMOINE generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 403 €
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.278%
Financial autonomy (2022)
?
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
45.274%
Asset age ratio (2022)
?
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
2016
2017
2019
2020
2021
2022
Debt ratio
8.375
13.229
0.0
18.313
0.0
51.278
Financial autonomy
77.413
66.078
93.081
71.886
77.479
45.274
Repayment capacity
22.704
0.976
None
None
None
None
Cash flow / Revenue
0.296%
8.315%
None%
None%
None%
None%
Sector positioning
Debt ratio
51.282022
2020
2021
2022
Q1: 0.02
Med: 16.09
Q3: 77.93
Average+14 pts over 3 years
In 2022, the debt ratio of EAU ET PATRIMOINE (51.28) 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
45.27%2022
2020
2021
2022
Q1: 7.61%
Med: 32.85%
Q3: 61.83%
Good-14 pts over 3 years
In 2022, the financial autonomy of EAU ET PATRIMOINE (45.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 295.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
295.481
Liquidity indicators evolution EAU ET PATRIMOINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
Liquidity ratio
370.566
363.23
1330.425
622.206
418.13
295.481
Interest coverage
0.0
0.0
None
None
None
None
Sector positioning
Liquidity ratio
295.482022
2020
2021
2022
Q1: 112.52
Med: 194.98
Q3: 419.05
Good-14 pts over 3 years
In 2022, the liquidity ratio of EAU ET PATRIMOINE (295.48) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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 (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution EAU ET PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
Operating WCR
42 713 €
22 639 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
41
23
0
0
0
0
Supplier payment term (days)
16
68
0
0
0
0
Positioning of EAU ET PATRIMOINE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of EAU ET PATRIMOINE is estimated at
6 970 €
(range 3 552€ - 16 826€).
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 value2022
98 tx
3k€6k€16k€
6 970 €Range: 3 552€ - 16 826€
NAF 5 année 2022
Valuation method used
Net Income Multiple
3 403 €
×
2.0x
=6 971 €
Range: 3 552€ - 16 827€
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 98 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 EAU ET PATRIMOINE with other companies in the same sector:
Frequently asked questions about EAU ET PATRIMOINE
What is the revenue of EAU ET PATRIMOINE ?
The revenue of EAU ET PATRIMOINE in 2017 is 207 k€.
Is EAU ET PATRIMOINE profitable?
Yes, EAU ET PATRIMOINE generated a net profit of 3 k€ in 2022.
Where is the headquarters of EAU ET PATRIMOINE ?
The headquarters of EAU ET PATRIMOINE is located in PARIS (75005), in the department Paris.
Where to find the tax return of EAU ET PATRIMOINE ?
The tax return of EAU ET PATRIMOINE 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 EAU ET PATRIMOINE operate?
EAU ET PATRIMOINE 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