Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1997-02-01 (29 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: RENNES (35000), Ille-et-Vilaine
FONCIA BRETAGNE : revenue, balance sheet and financial ratios
FONCIA BRETAGNE is a French company
founded 29 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in RENNES (35000),
this company of category GE
shows in 2024 a revenue of 9.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIA BRETAGNE (SIREN 411331580)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
9 436 985 €
9 321 524 €
9 560 160 €
9 683 079 €
9 505 006 €
9 762 615 €
9 062 270 €
5 513 517 €
Net income
849 866 €
684 447 €
1 006 468 €
721 177 €
-376 416 €
-2 968 010 €
616 431 €
671 270 €
EBITDA
2 410 307 €
2 312 136 €
2 859 290 €
2 512 265 €
2 124 846 €
1 039 784 €
1 468 071 €
1 025 538 €
Net margin
9.0%
7.3%
10.5%
7.4%
-4.0%
-30.4%
6.8%
12.2%
Revenue and income statement
In 2024, FONCIA BRETAGNE achieves revenue of 9.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.9%. Vs 2023: +1%. After deducting consumption (304 €), gross margin stands at 9.4 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 2.4 M€, representing 25.5% 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 850 k€, i.e. 9.0% 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
9 436 985 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 436 681 €
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
2 410 307 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 252 131 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
849 866 €
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
25.5%
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 263%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
262.805%
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
18.996%
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
9.563%
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
8.582
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2996.813
238.324
-882.723
-3307.199
2690.916
624.174
364.984
262.805
Financial autonomy
-0.928
11.21
-7.573
-1.445
2.312
9.974
14.49
18.996
Repayment capacity
4.409
5.434
-3.43
19.557
15.697
8.765
9.94
8.582
Cash flow / Revenue
12.356%
7.542%
-30.563%
5.605%
7.19%
10.522%
8.259%
9.563%
Sector positioning
Debt ratio
262.812024
2022
2023
2024
Q1: 0.0
Med: 10.09
Q3: 67.7
Average
In 2024, the debt ratio of FONCIA BRETAGNE (262.81) 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
19.0%2024
2022
2023
2024
Q1: 3.13%
Med: 14.35%
Q3: 43.65%
Good+16 pts over 3 years
In 2024, the financial autonomy of FONCIA BRETAGNE (19.0%) 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
8.58 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Average
In 2024, the repayment capacity of FONCIA BRETAGNE (8.58) 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 108.89. 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 11.8x. 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
108.893
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
11.796
Liquidity indicators evolution FONCIA BRETAGNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
95.726
82.37
96.287
92.085
107.255
79.04
88.807
108.893
Interest coverage
5.59
2.254
329.588
53.491
15.388
9.953
12.55
11.796
Sector positioning
Liquidity ratio
108.892024
2022
2023
2024
Q1: 100.01
Med: 116.53
Q3: 409.53
Average+18 pts over 3 years
In 2024, the liquidity ratio of FONCIA BRETAGNE (108.89) 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
11.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.73x
Excellent
In 2024, the interest coverage of FONCIA BRETAGNE (11.8x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 184 days. Excellent situation: suppliers finance 170 days of the operating cycle (retail model). Overall, WCR represents 4 days of revenue, i.e. 100 k€ to permanently finance. Over 2016-2024, WCR increased by +101%, 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
99 938 €
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
184 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
4 j
WCR and payment terms evolution FONCIA BRETAGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-6 990 092 €
-6 675 449 €
-4 147 745 €
-4 407 566 €
-3 277 722 €
-1 652 952 €
-1 201 544 €
99 938 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
10
10
14
21
15
13
12
14
Supplier payment term (days)
46
72
96
433
137
122
158
184
Positioning of FONCIA BRETAGNE in its sector
Comparison with sector Administration d'immeubles et autres biens immobiliers
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of FONCIA BRETAGNE is estimated at
2 785 512 €
(range 1 030 765€ - 7 752 685€).
With an EBITDA of 2 410 307€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.29x
(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
277 transactions
1030k€2785k€7752k€
2 785 512 €Range: 1 030 765€ - 7 752 685€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 410 307 €×1.3x
Estimation3 196 718 €
1 112 266€ - 9 644 896€
Revenue Multiple30%
9 436 985 €×0.29x
Estimation2 692 890 €
1 297 982€ - 5 874 831€
Net Income Multiple20%
849 866 €×2.2x
Estimation1 896 433 €
426 192€ - 5 838 940€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare FONCIA BRETAGNE with other companies in the same sector:
Yes, FONCIA BRETAGNE generated a net profit of 850 k€ in 2024.
Where is the headquarters of FONCIA BRETAGNE ?
The headquarters of FONCIA BRETAGNE is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of FONCIA BRETAGNE ?
The tax return of FONCIA BRETAGNE 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 FONCIA BRETAGNE operate?
FONCIA BRETAGNE operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). 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