FINANCIERE BLAVET : revenue, balance sheet and financial ratios
FINANCIERE BLAVET is a French company
founded 28 years ago,
specialized in the sector Activités des sociétés holding.
Based in NOYAL-PONTIVY (56920),
this company of category ETI
shows in 2024 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE BLAVET (SIREN 414639559)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 988 965 €
2 936 711 €
2 082 680 €
1 750 440 €
1 019 021 €
887 122 €
856 872 €
860 020 €
728 352 €
Net income
-2 087 635 €
-1 748 151 €
7 111 071 €
1 146 465 €
1 925 411 €
2 503 499 €
2 612 875 €
7 652 469 €
-579 057 €
EBITDA
343 015 €
338 757 €
-40 768 €
204 547 €
-187 720 €
-503 107 €
-348 773 €
-337 117 €
-402 081 €
Net margin
-69.8%
-59.5%
341.4%
65.5%
188.9%
282.2%
304.9%
889.8%
-79.5%
Revenue and income statement
In 2024, FINANCIERE BLAVET achieves revenue of 3.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.3%. Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 3.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 343 k€, representing 11.5% of revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -2.1 M€ (-69.8% 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
2 988 965 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 988 965 €
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
343 015 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
213 337 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 087 635 €
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
11.5%
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 687%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. 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
686.852%
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
12.599%
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
-65.359%
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
-35.311
Solvency indicators evolution FINANCIERE BLAVET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
74.657
145.735
205.855
187.106
168.499
207.068
405.391
502.474
686.852
Financial autonomy
55.9
40.309
32.503
34.52
36.823
32.076
19.516
16.372
12.599
Repayment capacity
-12.933
3.365
12.059
8.075
9.799
-59.53
8.015
-34.532
-35.311
Cash flow / Revenue
-79.435%
889.955%
303.851%
384.848%
281.127%
-35.384%
337.048%
-60.106%
-65.359%
Sector positioning
Debt ratio
686.852024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of FINANCIERE BLAVET (686.85) 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
12.6%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of FINANCIERE BLAVET (12.6%) 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
-35.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of FINANCIERE BLAVET (-35.31) 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 1554.27. 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 762.7x. Operating income very largely covers interest expenses: high safety margin.
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
1554.266
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
762.698
Liquidity indicators evolution FINANCIERE BLAVET
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
169.547
6511.654
11006.194
7100.769
6182.191
5929.451
191.9
486.653
1554.266
Interest coverage
-36.46
-60.124
-111.188
-254.537
-619.474
469.092
-1259.414
686.029
762.698
Sector positioning
Liquidity ratio
1554.272024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+27 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE BLAVET (1554.27) 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
762.7x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of FINANCIERE BLAVET (762.7x) 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. Average customer payment term: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Overall, WCR represents 1205 days of revenue, i.e. 10.0 M€ to permanently finance. Over 2016-2024, WCR increased by +2772%, 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
10 005 142 €
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
13 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
58 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
1205 j
WCR and payment terms evolution FINANCIERE BLAVET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
348 342 €
26 276 114 €
29 465 729 €
25 771 799 €
29 106 215 €
41 982 413 €
1 012 870 €
4 238 056 €
10 005 142 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
67
72
61
81
107
60
105
109
13
Supplier payment term (days)
105
79
50
33
75
105
85
131
58
Positioning of FINANCIERE BLAVET in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE BLAVET is estimated at
1 696 662 €
(range 586 054€ - 2 571 124€).
With an EBITDA of 343 015€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
586k€1696k€2571k€
1 696 662 €Range: 586 054€ - 2 571 124€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
343 015 €×4.8x
Estimation1 658 769 €
280 789€ - 2 858 543€
Revenue Multiple30%
2 988 965 €×0.59x
Estimation1 759 818 €
1 094 829€ - 2 092 092€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare FINANCIERE BLAVET with other companies in the same sector:
Frequently asked questions about FINANCIERE BLAVET
What is the revenue of FINANCIERE BLAVET ?
The revenue of FINANCIERE BLAVET in 2024 is 3.0 M€.
Is FINANCIERE BLAVET profitable?
FINANCIERE BLAVET recorded a net loss in 2024.
Where is the headquarters of FINANCIERE BLAVET ?
The headquarters of FINANCIERE BLAVET is located in NOYAL-PONTIVY (56920), in the department Morbihan.
Where to find the tax return of FINANCIERE BLAVET ?
The tax return of FINANCIERE BLAVET 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 FINANCIERE BLAVET operate?
FINANCIERE BLAVET operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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