Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-01-03 (25 years)Status: ActiveBusiness sector: Agences immobilièresLocation: THEZA (66200), Pyrenees-Orientales
FARATJAL SARL : revenue, balance sheet and financial ratios
FARATJAL SARL is a French company
founded 25 years ago,
specialized in the sector Agences immobilières.
Based in THEZA (66200),
this company of category PME
shows in 2025 a revenue of 24 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FARATJAL SARL (SIREN 434374997)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
23 730 €
19 320 €
21 632 €
26 046 €
22 890 €
29 160 €
22 980 €
21 160 €
22 960 €
23 760 €
Net income
-8 612 €
-10 638 €
90 855 €
-3 150 €
-7 404 €
-5 857 €
-13 089 €
-17 809 €
-2 900 €
-286 €
EBITDA
10 283 €
8 925 €
8 547 €
4 402 €
9 737 €
17 307 €
12 572 €
9 741 €
13 744 €
14 344 €
Net margin
-36.3%
-55.1%
420.0%
-12.1%
-32.3%
-20.1%
-57.0%
-84.2%
-12.6%
-1.2%
Revenue and income statement
In 2025, FARATJAL SARL achieves revenue of 24 k€. Activity remains stable over the period (CAGR: -0.0%). Vs 2024, growth of +23% (19 k€ -> 24 k€). After deducting consumption (210 €), gross margin stands at 24 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 43.3% of revenue. Warning negative scissor effect: despite revenue change (+23%), EBITDA varies by +15%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -9 k€ (-36.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
23 730 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 520 €
EBITDA (2025)
?
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
10 283 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 338 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 612 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
43.3%
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 -110%. 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 48%. 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 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 38.0% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-110.364%
Financial autonomy (2025)
?
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
48.342%
Cash flow / Revenue (2025)
?
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
37.965%
Repayment capacity (2025)
?
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
5.449
Asset age ratio (2025)
?
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
2025
Debt ratio
-233.897
-332.711
-258.899
-219.283
-198.969
-176.585
-185.264
-666.898
-158.259
-110.364
Financial autonomy
174.684
142.972
162.933
183.834
201.042
230.574
214.284
117.64
50.064
48.342
Repayment capacity
0.166
5.275
10.229
5.489
3.944
6.474
22.655
0.622
9.594
5.449
Cash flow / Revenue
57.054%
56.145%
29.82%
47.685%
51.361%
37.038%
11.952%
477.704%
30.626%
37.965%
Sector positioning
Debt ratio
-110.362025
2023
2024
2025
Q1: 0.01
Med: 9.4
Q3: 52.77
Excellent
In 2025, the debt ratio of FARATJAL SARL (-110.36) 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
48.34%2025
2023
2024
2025
Q1: 6.02%
Med: 32.61%
Q3: 61.23%
Good-11 pts over 3 years
In 2025, the financial autonomy of FARATJAL SARL (48.3%) 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.
Repayment capacity
5.45 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 1.1 years
Watch+13 pts over 3 years
In 2025, the repayment capacity of FARATJAL SARL (5.45) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 9.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 10.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
9.733
Interest coverage (2025)
?
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
10.911
Liquidity indicators evolution FARATJAL SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
0.47
7.31
1.987
5.384
8.385
7.323
0.396
37.195
None
9.733
Interest coverage
5.494
6.759
20.398
11.915
9.539
12.92
29.282
21.423
26.443
10.911
Sector positioning
Liquidity ratio
9.732025
2023
2025
Q1: 108.17
Med: 191.05
Q3: 471.44
Watch-20 pts over 2 years
In 2025, the liquidity ratio of FARATJAL SARL (9.73) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
10.91x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Excellent
In 2025, the interest coverage of FARATJAL SARL (10.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. WCR is negative (-1395 days): operations structurally generate cash. Over 2016-2025, WCR increased by +39%, requiring additional financing.
Operating WCR (2025)
?
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
-91 940 €
Customer credit (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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
-1395 j
WCR and payment terms evolution FARATJAL SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-151 825 €
-160 825 €
-159 625 €
-156 345 €
-148 901 €
-144 540 €
-145 926 €
-98 815 €
-87 490 €
-91 940 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
21
0
0
0
0
0
Supplier payment term (days)
0
0
0
0
0
0
24
0
0
0
Positioning of FARATJAL SARL in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 55 transactions of similar company sales
in 2025,
the value of FARATJAL SARL is estimated at
20 539 €
(range 6 106€ - 37 722€).
With an EBITDA of 10 283€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.21x
(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 value2025
55 tx
6k€20k€37k€
20 539 €Range: 6 106€ - 37 722€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 283 €×2.9x
Estimation29 820 €
8 519€ - 53 023€
Revenue Multiple30%
23 730 €×0.21x
Estimation5 073 €
2 086€ - 12 222€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 55 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 FARATJAL SARL with other companies in the same sector:
The headquarters of FARATJAL SARL is located in THEZA (66200), in the department Pyrenees-Orientales.
Where to find the tax return of FARATJAL SARL ?
The tax return of FARATJAL SARL 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 FARATJAL SARL operate?
FARATJAL SARL 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