FAYAT PROMOTION : revenue, balance sheet and financial ratios
FAYAT PROMOTION is a French company
founded 15 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in NICE (06200),
this company of category GE
shows in 2024 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FAYAT PROMOTION (SIREN 524531647)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
60 000 €
209 000 €
1 081 570 €
144 000 €
5 161 000 €
25 327 240 €
90 289 000 €
47 471 000 €
N/C
Net income
97 732 €
-263 000 €
-1 235 417 €
-1 673 000 €
-699 000 €
1 645 971 €
579 000 €
60 000 €
36 €
EBITDA
-635 989 €
-444 000 €
-1 262 407 €
-1 343 000 €
167 000 €
1 602 547 €
159 000 €
-869 000 €
N/C
Net margin
162.9%
-125.8%
-114.2%
-1161.8%
-13.5%
6.5%
0.6%
0.1%
N/C
Revenue and income statement
In 2024, FAYAT PROMOTION achieves revenue of 60 k€. Revenue is declining over the period 2017-2024 (CAGR: -61.5%). Significant drop of -71% vs 2023. After deducting consumption (258 k€), gross margin stands at -198 k€, i.e. a rate of -330%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -636 k€, representing -1060.0% of revenue. Warning negative scissor effect: despite revenue change (-71%), EBITDA varies by -43%, reducing margin by 847.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 98 k€, i.e. 162.9% 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
60 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-198 073 €
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
-635 989 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-376 896 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
97 732 €
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
-1060.0%
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 0%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.0%
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
78.805%
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
-268.922%
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
0.0
Solvency indicators evolution FAYAT PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.68
75.472
23.287
0.0
0.0
0.0
0.0
0.0
Financial autonomy
1.726
0.669
3.018
19.749
34.153
65.709
74.45
71.223
78.805
Repayment capacity
None
0.012
0.765
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
0.173%
0.811%
6.959%
-13.68%
-875.0%
-121.594%
-124.402%
-268.922%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Good+6 pts over 3 years
In 2024, the debt ratio of FAYAT PROMOTION (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
78.81%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Excellent
In 2024, the financial autonomy of FAYAT PROMOTION (78.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good
In 2024, the repayment capacity of FAYAT PROMOTION (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 716.97. 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
716.97
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
0.0
Liquidity indicators evolution FAYAT PROMOTION
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
0.0
139.046
137.258
111.952
149.6
327.493
545.106
431.452
716.97
Interest coverage
None
0.0
0.0
1.77
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
716.972024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Good+8 pts over 3 years
In 2024, the liquidity ratio of FAYAT PROMOTION (716.97) 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
0.0x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Good
In 2024, the interest coverage of FAYAT PROMOTION (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 113 days. Excellent situation: suppliers finance 89 days of the operating cycle (retail model). Inventory turnover is 1623 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 8723 days of revenue, i.e. 1.5 M€ 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
1 453 855 €
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
24 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
113 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
1623 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
8723 j
WCR and payment terms evolution FAYAT PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
4 599 940 €
7 621 294 €
4 126 567 €
3 523 002 €
567 999 €
-335 146 €
1 602 000 €
1 453 855 €
Inventory turnover (days)
0
0
17
51
54
2065
133
911
1623
Customer payment term (days)
0
38
5
4
2
2
2
204
24
Supplier payment term (days)
0
90
51
76
336
247
27
156
113
Positioning of FAYAT PROMOTION in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of FAYAT PROMOTION is estimated at
101 881 €
(range 32 141€ - 277 374€).
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
32k€101k€277k€
101 881 €Range: 32 141€ - 277 374€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
60 000 €×0.28x
Estimation16 786 €
6 036€ - 41 283€
Net Income Multiple20%
97 732 €×2.3x
Estimation229 524 €
71 299€ - 631 511€
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 d'autres bâtiments)
Compare FAYAT PROMOTION with other companies in the same sector:
Yes, FAYAT PROMOTION generated a net profit of 98 k€ in 2024.
Where is the headquarters of FAYAT PROMOTION ?
The headquarters of FAYAT PROMOTION is located in NICE (06200), in the department Alpes-Maritimes.
Where to find the tax return of FAYAT PROMOTION ?
The tax return of FAYAT PROMOTION 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 FAYAT PROMOTION operate?
FAYAT PROMOTION operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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