Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-06-06 (11 years)Status: ActiveBusiness sector: Courtage de valeurs mobilières et de marchandisesLocation: BLAYE (33390), Gironde
FINANCIERE FD : revenue, balance sheet and financial ratios
FINANCIERE FD is a French company
founded 11 years ago,
specialized in the sector Courtage de valeurs mobilières et de marchandises.
Based in BLAYE (33390),
this company of category PME
shows in 2024 a revenue of 380 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE FD (SIREN 803384718)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
379 702 €
328 161 €
346 074 €
349 946 €
13 726 €
11 256 €
8 806 €
N/C
Net income
1 660 199 €
507 946 €
616 970 €
70 546 €
12 959 €
12 108 €
43 956 €
18 084 €
EBITDA
32 669 €
-5 438 €
46 394 €
44 205 €
-2 851 €
-2 680 €
-6 661 €
-2 557 €
Net margin
437.2%
154.8%
178.3%
20.2%
94.4%
107.6%
499.2%
N/C
Revenue and income statement
In 2024, FINANCIERE FD achieves revenue of 380 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +71.2%. Vs 2023, growth of +16% (328 k€ -> 380 k€). After deducting consumption (0 €), gross margin stands at 380 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 33 k€, representing 8.6% of revenue. Positive scissor effect: EBITDA margin improves by +10.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.7 M€, i.e. 437.2% 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
379 702 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
379 702 €
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
32 669 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 849 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 660 199 €
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
8.6%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 438.2% 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
41.573%
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
69.813%
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
438.202%
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
0.951
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
2021
2022
2023
2024
Debt ratio
7.133
14.053
12.101
13.266
177.828
156.655
130.804
41.573
Financial autonomy
93.173
87.198
88.83
86.887
34.123
38.064
42.906
69.813
Repayment capacity
4.369
3.682
11.63
12.045
33.25
5.119
6.637
0.951
Cash flow / Revenue
None%
499.16%
107.569%
94.412%
20.159%
171.197%
137.774%
438.202%
Sector positioning
Debt ratio
41.572024
2022
2023
2024
Q1: 0.0
Med: 5.88
Q3: 53.13
Average-6 pts over 3 years
In 2024, the debt ratio of FINANCIERE FD (41.57) 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
69.81%2024
2022
2023
2024
Q1: 16.69%
Med: 61.03%
Q3: 89.71%
Good+22 pts over 3 years
In 2024, the financial autonomy of FINANCIERE FD (69.8%) 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
0.95 years2024
2022
2023
2024
Q1: -0.15 years
Med: 0.0 years
Q3: 2.64 years
Average-16 pts over 3 years
In 2024, the repayment capacity of FINANCIERE FD (0.95) 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 2558.11. 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 273.4x. 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
2558.114
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
273.418
Liquidity indicators evolution FINANCIERE FD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
8441.589
2535.0
3004.534
977.271
385.534
1786.213
2964.094
2558.114
Interest coverage
-48.064
-27.969
-69.59
-37.952
19.07
87.24
-2295.237
273.418
Sector positioning
Liquidity ratio
2558.112024
2022
2023
2024
Q1: 127.06
Med: 438.89
Q3: 2916.8
Good+8 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE FD (2558.11) 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
273.42x2024
2022
2023
2024
Q1: -42.08x
Med: 0.0x
Q3: 0.09x
Excellent
In 2024, the interest coverage of FINANCIERE FD (273.4x) 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: 130 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. The gap of 45 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1337 days of revenue, i.e. 1.4 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
1 410 065 €
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
130 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
85 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
1337 j
WCR and payment terms evolution FINANCIERE FD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
0 €
124 541 €
72 087 €
179 415 €
411 592 €
137 423 €
1 183 263 €
1 410 065 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
360
18
360
360
68
108
130
Supplier payment term (days)
127
146
171
161
210
35
93
85
Positioning of FINANCIERE FD in its sector
Comparison with sector Courtage de valeurs mobilières et de marchandises
Valuation estimate
Based on 109 transactions of similar company sales
(all years),
the value of FINANCIERE FD is estimated at
1 193 119 €
(range 370 887€ - 3 022 326€).
With an EBITDA of 32 669€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.30x
(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
109 transactions
370k€1193k€3022k€
1 193 119 €Range: 370 887€ - 3 022 326€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 669 €×2.9x
Estimation95 692 €
37 505€ - 160 003€
Revenue Multiple30%
379 702 €×0.30x
Estimation113 911 €
56 365€ - 286 483€
Net Income Multiple20%
1 660 199 €×3.3x
Estimation5 555 502 €
1 676 126€ - 14 281 901€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Courtage de valeurs mobilières et de marchandises)
Compare FINANCIERE FD with other companies in the same sector:
Yes, FINANCIERE FD generated a net profit of 1.7 M€ in 2024.
Where is the headquarters of FINANCIERE FD ?
The headquarters of FINANCIERE FD is located in BLAYE (33390), in the department Gironde.
Where to find the tax return of FINANCIERE FD ?
The tax return of FINANCIERE FD 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 FD operate?
FINANCIERE FD operates in the sector Courtage de valeurs mobilières et de marchandises (NAF code 66.12Z). 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