Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1984-03-21 (42 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: PARCIEUX (01600), Ain
FONCIA MICHEL : revenue, balance sheet and financial ratios
FONCIA MICHEL is a French company
founded 42 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in PARCIEUX (01600),
this company of category GE
shows in 2024 a revenue of 275 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIA MICHEL (SIREN 329517148)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
274 620 €
274 620 €
274 620 €
281 625 €
274 620 €
304 845 €
4 866 988 €
4 659 214 €
4 413 740 €
Net income
290 182 €
274 034 €
204 814 €
172 241 €
569 956 €
-365 007 €
962 740 €
1 131 605 €
586 470 €
EBITDA
272 578 €
272 671 €
270 949 €
266 992 €
286 122 €
-179 270 €
1 650 313 €
1 861 690 €
1 002 395 €
Net margin
105.7%
99.8%
74.6%
61.2%
207.5%
-119.7%
19.8%
24.3%
13.3%
Revenue and income statement
In 2024, FONCIA MICHEL achieves revenue of 275 k€. Revenue is declining over the period 2016-2024 (CAGR: -29.3%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 275 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 273 k€, representing 99.3% 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 290 k€, i.e. 105.7% 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
274 620 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
274 620 €
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
272 578 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
234 946 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
290 182 €
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
99.3%
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 4%. 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 95%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 102.5% 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
4.144%
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
94.644%
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
102.538%
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
0.929
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
2020
2021
2022
2023
2024
Debt ratio
1.375
4.413
0.01
58.669
48.038
1.219
1.49
2.768
4.144
Financial autonomy
42.845
53.187
55.047
58.826
66.14
95.128
95.985
95.612
94.644
Repayment capacity
0.071
0.162
0.0
-7.789
4.325
0.363
0.395
0.574
0.929
Cash flow / Revenue
13.96%
24.326%
21.099%
-118.602%
217.199%
66.057%
78.941%
105.683%
102.538%
Sector positioning
Debt ratio
4.142024
2022
2023
2024
Q1: 0.0
Med: 10.09
Q3: 67.7
Good+7 pts over 3 years
In 2024, the debt ratio of FONCIA MICHEL (4.14) 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
94.64%2024
2022
2023
2024
Q1: 3.13%
Med: 14.35%
Q3: 43.65%
Excellent
In 2024, the financial autonomy of FONCIA MICHEL (94.6%) 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
0.93 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Average
In 2024, the repayment capacity of FONCIA MICHEL (0.93) 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 5404.19. 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
5404.19
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
0.0
Liquidity indicators evolution FONCIA MICHEL
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
138.184
181.167
187.246
1243.189
4254.438
2064.008
3052.811
5031.807
5404.19
Interest coverage
0.0
0.036
0.036
-0.314
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
5404.192024
2022
2023
2024
Q1: 100.01
Med: 116.53
Q3: 409.53
Excellent
In 2024, the liquidity ratio of FONCIA MICHEL (5404.19) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.73x
Average
In 2024, the interest coverage of FONCIA MICHEL (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17773 days. Excellent situation: suppliers finance 17773 days of the operating cycle (retail model). Overall, WCR represents 6686 days of revenue, i.e. 5.1 M€ to permanently finance. Over 2016-2024, WCR increased by +450%, 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
5 100 605 €
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
17773 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
6686 j
WCR and payment terms evolution FONCIA MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 457 240 €
471 000 €
969 553 €
3 150 091 €
3 902 122 €
4 096 278 €
4 327 003 €
4 702 645 €
5 100 605 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
17
17
19
2
785
8
362
2
0
Supplier payment term (days)
51
71
92
99
-537
771
4233
-9171
17773
Positioning of FONCIA MICHEL 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 MICHEL is estimated at
333 770 €
(range 103 327€ - 995 386€).
With an EBITDA of 272 578€, 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
103k€333k€995k€
333 770 €Range: 103 327€ - 995 386€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
272 578 €×1.3x
Estimation361 512 €
125 785€ - 1 090 727€
Revenue Multiple30%
274 620 €×0.29x
Estimation78 364 €
37 772€ - 170 960€
Net Income Multiple20%
290 182 €×2.2x
Estimation647 526 €
145 521€ - 1 993 673€
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 MICHEL with other companies in the same sector:
Yes, FONCIA MICHEL generated a net profit of 290 k€ in 2024.
Where is the headquarters of FONCIA MICHEL ?
The headquarters of FONCIA MICHEL is located in PARCIEUX (01600), in the department Ain.
Where to find the tax return of FONCIA MICHEL ?
The tax return of FONCIA MICHEL 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 MICHEL operate?
FONCIA MICHEL 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