Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-12-22 (19 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: DOMMARTIN (69380), Rhone
FINANCIERE DU FALQUE : revenue, balance sheet and financial ratios
FINANCIERE DU FALQUE is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in DOMMARTIN (69380),
this company of category PME
shows in 2024 a revenue of 80 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE DU FALQUE (SIREN 493488084)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2015
Revenue
80 442 €
146 646 €
2 282 968 €
2 625 041 €
2 355 954 €
2 172 974 €
1 698 675 €
1 776 904 €
1 628 271 €
Net income
826 822 €
2 289 637 €
7 643 234 €
1 975 257 €
982 560 €
697 384 €
1 618 467 €
626 042 €
1 021 559 €
EBITDA
-116 679 €
-193 579 €
-2 391 €
154 783 €
156 444 €
160 458 €
139 871 €
200 971 €
170 632 €
Net margin
1027.8%
1561.3%
334.8%
75.2%
41.7%
32.1%
95.3%
35.2%
62.7%
Revenue and income statement
In 2024, FINANCIERE DU FALQUE achieves revenue of 80 k€. Revenue is declining over the period 2015-2024 (CAGR: -28.4%). Significant drop of -45% vs 2023. After deducting consumption (0 €), gross margin stands at 80 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 -117 k€, representing -145.0% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by +40%, reducing margin by 13.0 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 827 k€, i.e. 1027.8% 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
80 442 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
80 442 €
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
-116 679 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-121 424 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
826 822 €
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
-145.0%
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 1%. 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 98%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1418.7% 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 (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
1.435%
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
97.823%
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
1418.741%
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
0.269
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FINANCIERE DU FALQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
95.188
66.878
66.19
79.562
99.474
68.532
4.291
2.664
1.435
Financial autonomy
48.601
57.539
58.107
53.665
48.813
57.198
92.395
95.653
97.823
Repayment capacity
4.441
2.962
3.128
7.133
10.029
3.786
0.323
1.093
0.269
Cash flow / Revenue
54.32%
60.394%
78.715%
43.95%
39.887%
77.882%
108.855%
347.434%
1418.741%
Sector positioning
Debt ratio
1.442024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Good
In 2024, the debt ratio of FINANCIERE DU FALQUE (1.44) 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
97.82%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of FINANCIERE DU FALQUE (97.8%) 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
0.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of FINANCIERE DU FALQUE (0.27) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 160582.26. 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
160582.255
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
-488.559
Liquidity indicators evolution FINANCIERE DU FALQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
78.016
195.769
815.438
1115.69
1313.738
740.203
2569.671
7072.278
160582.255
Interest coverage
44.676
219.827
48.89
96.909
17.535
15.79
-7152.907
-136.285
-488.559
Sector positioning
Liquidity ratio
160582.262024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent
In 2024, the liquidity ratio of FINANCIERE DU FALQUE (160582.26) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-488.56x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of FINANCIERE DU FALQUE (-488.6x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 725 days of revenue, i.e. 162 k€ to permanently finance. Over 2015-2024, WCR increased by +369%, 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
161 899 €
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
14 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
16 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
725 j
WCR and payment terms evolution FINANCIERE DU FALQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-60 148 €
454 905 €
303 485 €
329 988 €
102 225 €
656 313 €
191 107 €
-163 848 €
161 899 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
44
40
18
32
24
29
54
21
14
Supplier payment term (days)
44
59
58
99
66
71
57
21
16
Positioning of FINANCIERE DU FALQUE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of FINANCIERE DU FALQUE is estimated at
3 162 768 €
(range 1 088 407€ - 8 504 078€).
The price/revenue ratio is 0.38x
(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
103 transactions
1088k€3162k€8504k€
3 162 768 €Range: 1 088 407€ - 8 504 078€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
80 442 €×0.38x
Estimation30 376 €
14 478€ - 61 350€
Net Income Multiple20%
826 822 €×9.5x
Estimation7 861 357 €
2 699 301€ - 21 168 171€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare FINANCIERE DU FALQUE with other companies in the same sector:
Frequently asked questions about FINANCIERE DU FALQUE
What is the revenue of FINANCIERE DU FALQUE ?
The revenue of FINANCIERE DU FALQUE in 2024 is 80 k€.
Is FINANCIERE DU FALQUE profitable?
Yes, FINANCIERE DU FALQUE generated a net profit of 827 k€ in 2024.
Where is the headquarters of FINANCIERE DU FALQUE ?
The headquarters of FINANCIERE DU FALQUE is located in DOMMARTIN (69380), in the department Rhone.
Where to find the tax return of FINANCIERE DU FALQUE ?
The tax return of FINANCIERE DU FALQUE 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 DU FALQUE operate?
FINANCIERE DU FALQUE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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