Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-11-20 (23 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: TOULON (83000), Var
FDI MEDITERRANEE OUEST : revenue, balance sheet and financial ratios
FDI MEDITERRANEE OUEST is a French company
founded 23 years ago,
specialized in the sector Promotion immobilière de logements.
Based in TOULON (83000),
this company of category ETI
shows in 2024 a revenue of 488 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FDI MEDITERRANEE OUEST (SIREN 444275499)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
487 802 €
673 619 €
1 343 070 €
1 579 544 €
1 843 963 €
1 851 564 €
2 463 555 €
702 231 €
1 249 140 €
Net income
1 581 889 €
-1 671 236 €
-4 182 259 €
29 941 €
710 148 €
266 382 €
156 527 €
452 119 €
35 099 €
EBITDA
-813 841 €
-1 355 592 €
-1 794 168 €
-243 394 €
290 975 €
96 234 €
-18 669 €
-1 102 261 €
221 047 €
Net margin
324.3%
-248.1%
-311.4%
1.9%
38.5%
14.4%
6.4%
64.4%
2.8%
Revenue and income statement
In 2024, FDI MEDITERRANEE OUEST achieves revenue of 488 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.1%). Significant drop of -28% vs 2023. After deducting consumption (110 k€), gross margin stands at 378 k€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -814 k€, representing -166.8% of revenue. Positive scissor effect: EBITDA margin improves by +34.4 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 1.6 M€, i.e. 324.3% 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
487 802 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
378 007 €
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
-813 841 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-730 440 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 581 889 €
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
-166.8%
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 6%. 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 46%. 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
6.242%
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
45.52%
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
-205.369%
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
-0.257
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
252.567
0.0
437.624
168.36
145.539
149.979
557.309
958.848
6.242
Financial autonomy
26.056
21.854
16.878
34.442
37.667
37.08
14.044
4.387
45.52
Repayment capacity
104.794
0.0
-4091.462
67.689
12.35
-60.062
-3.43
-0.848
-0.257
Cash flow / Revenue
4.269%
114.617%
-0.106%
8.129%
41.904%
-10.119%
-262.445%
-918.282%
-205.369%
Sector positioning
Debt ratio
6.242024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average-24 pts over 3 years
In 2024, the debt ratio of FDI MEDITERRANEE OUEST (6.24) 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
45.52%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good+24 pts over 3 years
In 2024, the financial autonomy of FDI MEDITERRANEE OUEST (45.5%) 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
-0.26 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good+23 pts over 3 years
In 2024, the repayment capacity of FDI MEDITERRANEE OUEST (-0.26) 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 173.52. 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
173.519
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
1272.78
1801.434
1190.135
1315.895
1367.053
1377.765
1325.148
181.161
173.519
Interest coverage
5.98
-1.627
-190.257
44.397
12.372
-10.737
-35.409
-26.909
-23.667
Sector positioning
Liquidity ratio
173.522024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average-45 pts over 3 years
In 2024, the liquidity ratio of FDI MEDITERRANEE OUEST (173.52) 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
-23.67x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average
In 2024, the interest coverage of FDI MEDITERRANEE OUEST (-23.7x) 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: 323 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 307 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 1004 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2772 days of revenue, i.e. 3.8 M€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
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
3 755 495 €
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
323 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
307 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
1004 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
2772 j
WCR and payment terms evolution FDI MEDITERRANEE OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 444 713 €
8 410 817 €
12 757 298 €
15 176 289 €
14 201 410 €
13 925 702 €
9 944 681 €
4 785 551 €
3 755 495 €
Inventory turnover (days)
0
0
766
541
923
558
391
565
1004
Customer payment term (days)
0
162
170
426
286
380
53
0
323
Supplier payment term (days)
60
15
266
218
197
66
133
372
307
Positioning of FDI MEDITERRANEE OUEST 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 FDI MEDITERRANEE OUEST is estimated at
1 567 910 €
(range 491 063€ - 4 290 036€).
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
491k€1567k€4290k€
1 567 910 €Range: 491 063€ - 4 290 036€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
487 802 €×0.28x
Estimation136 468 €
49 072€ - 335 635€
Net Income Multiple20%
1 581 889 €×2.3x
Estimation3 715 074 €
1 154 051€ - 10 221 637€
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 FDI MEDITERRANEE OUEST with other companies in the same sector:
Frequently asked questions about FDI MEDITERRANEE OUEST
What is the revenue of FDI MEDITERRANEE OUEST ?
The revenue of FDI MEDITERRANEE OUEST in 2024 is 488 k€.
Is FDI MEDITERRANEE OUEST profitable?
Yes, FDI MEDITERRANEE OUEST generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of FDI MEDITERRANEE OUEST ?
The headquarters of FDI MEDITERRANEE OUEST is located in TOULON (83000), in the department Var.
Where to find the tax return of FDI MEDITERRANEE OUEST ?
The tax return of FDI MEDITERRANEE OUEST 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 FDI MEDITERRANEE OUEST operate?
FDI MEDITERRANEE OUEST 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