Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: PARIS (75009), Paris
ETUDE DAMREMONT : revenue, balance sheet and financial ratios
ETUDE DAMREMONT is a French company
founded 47 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 173 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETUDE DAMREMONT (SIREN 314722067)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
173 132 €
678 054 €
661 505 €
619 085 €
591 449 €
630 992 €
606 867 €
628 639 €
578 477 €
Net income
-126 868 €
-49 633 €
10 622 €
-3 961 €
-13 628 €
-5 457 €
-2 695 €
38 238 €
-29 252 €
EBITDA
-71 662 €
-47 291 €
4 085 €
4 936 €
-12 501 €
332 €
-12 568 €
23 791 €
-40 178 €
Net margin
-73.3%
-7.3%
1.6%
-0.6%
-2.3%
-0.9%
-0.4%
6.1%
-5.1%
Revenue and income statement
In 2024, ETUDE DAMREMONT achieves revenue of 173 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.0%). Significant drop of -74% vs 2023. After deducting consumption (0 €), gross margin stands at 173 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 -72 k€, representing -41.4% of revenue. Warning negative scissor effect: despite revenue change (-74%), EBITDA varies by -52%, reducing margin by 34.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -127 k€ (-73.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
173 132 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
173 132 €
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
-71 662 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-103 418 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-126 868 €
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
-41.4%
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 -405%. 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 -1%. 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
-404.955%
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
-1.243%
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
-44.294%
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
-3.447
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
57.941
18.695
7.839
14.929
14.876
0.582
0.58
0.951
-404.955
Financial autonomy
3.109
4.754
2.791
3.288
2.762
2.257
2.325
1.211
-1.243
Repayment capacity
-0.006
0.014
0.313
-0.247
-0.049
-0.256
0.041
-0.012
-3.447
Cash flow / Revenue
-3.929%
6.684%
0.309%
-0.375%
-2.026%
-0.37%
2.18%
-7.056%
-44.294%
Sector positioning
Debt ratio
-404.952024
2022
2023
2024
Q1: 0.0
Med: 9.88
Q3: 66.83
Excellent
In 2024, the debt ratio of ETUDE DAMREMONT (-404.95) 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
-1.24%2024
2022
2023
2024
Q1: 3.12%
Med: 14.33%
Q3: 43.68%
Average
In 2024, the financial autonomy of ETUDE DAMREMONT (-1.2%) 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
-3.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Excellent-5 pts over 3 years
In 2024, the repayment capacity of ETUDE DAMREMONT (-3.45) 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 103.91. 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
103.908
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
-16.494
Liquidity indicators evolution ETUDE DAMREMONT
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
100.768
102.441
101.14
100.989
100.91
100.233
100.569
99.601
103.908
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-16.494
Sector positioning
Liquidity ratio
103.912024
2022
2023
2024
Q1: 100.01
Med: 116.56
Q3: 409.44
Average+5 pts over 3 years
In 2024, the liquidity ratio of ETUDE DAMREMONT (103.91) 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
-16.49x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.69x
Average
In 2024, the interest coverage of ETUDE DAMREMONT (-16.5x) 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: 8601 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 132 days. The gap of 8469 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 177 days of revenue, i.e. 85 k€ to permanently finance. Over 2016-2024, WCR increased by +103%, requiring additional financing.
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
85 029 €
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
8601 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
132 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
177 j
WCR and payment terms evolution ETUDE DAMREMONT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 537 252 €
-2 301 359 €
-4 086 521 €
-3 250 297 €
-3 456 387 €
-4 193 360 €
-4 483 244 €
-4 932 904 €
85 029 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
54
60
61
55
64
42
54
2
8601
Supplier payment term (days)
26
34
49
36
41
39
41
52
132
Positioning of ETUDE DAMREMONT in its sector
Comparison with sector Administration d'immeubles et autres biens immobiliers
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of ETUDE DAMREMONT is estimated at
49 404 €
(range 23 812€ - 107 780€).
The price/revenue ratio is 0.29x
(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 value2024
277 transactions
23k€49k€107k€
49 404 €Range: 23 812€ - 107 780€
NAF 5 all-time
Valuation method used
Revenue Multiple
173 132 €
×
0.29x
=49 404 €
Range: 23 813€ - 107 780€
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 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare ETUDE DAMREMONT with other companies in the same sector:
The headquarters of ETUDE DAMREMONT is located in PARIS (75009), in the department Paris.
Where to find the tax return of ETUDE DAMREMONT ?
The tax return of ETUDE DAMREMONT 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 ETUDE DAMREMONT operate?
ETUDE DAMREMONT operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). 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