FINANCIERE ET INDUST CAPELETTE : revenue, balance sheet and financial ratios
FINANCIERE ET INDUST CAPELETTE is a French company
founded 72 years ago,
specialized in the sector Agences immobilières.
Based in MARSEILLE (13006),
this company of category PME
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE ET INDUST CAPELETTE (SIREN 054804968)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 455 601 €
1 461 137 €
1 265 641 €
1 127 670 €
1 074 076 €
987 615 €
971 463 €
919 726 €
905 497 €
Net income
223 381 €
220 108 €
205 721 €
406 313 €
143 079 €
218 860 €
14 676 €
83 472 €
54 181 €
EBITDA
750 945 €
760 311 €
625 317 €
514 348 €
477 485 €
440 221 €
390 825 €
372 917 €
354 895 €
Net margin
15.3%
15.1%
16.3%
36.0%
13.3%
22.2%
1.5%
9.1%
6.0%
Revenue and income statement
In 2024, FINANCIERE ET INDUST CAPELETTE achieves revenue of 1.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 1.5 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 751 k€, representing 51.6% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 223 k€, i.e. 15.3% 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
1 455 601 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 455 601 €
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
750 945 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
372 017 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
223 381 €
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
51.6%
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 71%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 55%. 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 6.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 40.3% 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
70.74%
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
55.126%
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
40.26%
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
5.97
Solvency indicators evolution FINANCIERE ET INDUST CAPELETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
84.106
75.003
66.53
56.081
65.052
78.034
66.349
82.049
70.74
Financial autonomy
52.149
54.437
55.914
58.331
56.711
52.308
56.58
51.697
55.126
Repayment capacity
10.744
8.998
10.243
5.094
7.445
10.661
6.318
6.714
5.97
Cash flow / Revenue
29.959%
32.162%
23.826%
41.772%
31.65%
27.89%
37.356%
39.498%
40.26%
Sector positioning
Debt ratio
70.742024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Average
In 2024, the debt ratio of FINANCIERE ET INDUST CAPE... (70.74) 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
55.13%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Good
In 2024, the financial autonomy of FINANCIERE ET INDUST CAPE... (55.1%) 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
5.97 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of FINANCIERE ET INDUST CAPE... (5.97) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 14.1x. 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
0.0
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
14.054
Liquidity indicators evolution FINANCIERE ET INDUST CAPELETTE
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
1003.272
1373.176
932.273
730.91
1251.908
859.729
1724.571
1096.178
0.0
Interest coverage
38.9
19.401
51.556
10.772
18.364
9.022
8.304
11.575
14.054
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Watch-73 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE ET INDUST CAPE... (0.00) 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
14.05x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Excellent
In 2024, the interest coverage of FINANCIERE ET INDUST CAPE... (14.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). WCR is negative (-119 days): operations structurally generate cash. Notable WCR improvement over the period (-343%), 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
-481 018 €
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
0 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
43 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
-119 j
WCR and payment terms evolution FINANCIERE ET INDUST CAPELETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-108 515 €
-72 318 €
-85 168 €
-156 093 €
-56 378 €
365 794 €
104 441 €
-6 312 €
-481 018 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
77
89
106
113
92
72
75
86
0
Supplier payment term (days)
38
41
54
61
34
102
47
51
43
Positioning of FINANCIERE ET INDUST CAPELETTE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of FINANCIERE ET INDUST CAPELETTE is estimated at
1 536 644 €
(range 601 154€ - 2 039 997€).
With an EBITDA of 750 945€, the sector multiple of 3.1x is applied.
The price/revenue ratio is 0.33x
(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
64 tx
601k€1536k€2039k€
1 536 644 €Range: 601 154€ - 2 039 997€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
750 945 €×3.1x
Estimation2 338 772 €
842 622€ - 2 435 202€
Revenue Multiple30%
1 455 601 €×0.33x
Estimation477 667 €
271 300€ - 1 087 221€
Net Income Multiple20%
223 381 €×5.0x
Estimation1 119 793 €
492 269€ - 2 481 149€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 FINANCIERE ET INDUST CAPELETTE with other companies in the same sector:
Frequently asked questions about FINANCIERE ET INDUST CAPELETTE
What is the revenue of FINANCIERE ET INDUST CAPELETTE ?
The revenue of FINANCIERE ET INDUST CAPELETTE in 2024 is 1.5 M€.
Is FINANCIERE ET INDUST CAPELETTE profitable?
Yes, FINANCIERE ET INDUST CAPELETTE generated a net profit of 223 k€ in 2024.
Where is the headquarters of FINANCIERE ET INDUST CAPELETTE ?
The headquarters of FINANCIERE ET INDUST CAPELETTE is located in MARSEILLE (13006), in the department Bouches-du-Rhone.
Where to find the tax return of FINANCIERE ET INDUST CAPELETTE ?
The tax return of FINANCIERE ET INDUST CAPELETTE 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 ET INDUST CAPELETTE operate?
FINANCIERE ET INDUST CAPELETTE 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