Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-12-02 (22 years)Status: ActiveBusiness sector: Agences immobilièresLocation: COURBEVOIE (92400), Hauts-de-Seine
FONCIA PROPERTY MANAGEMENT : revenue, balance sheet and financial ratios
FONCIA PROPERTY MANAGEMENT is a French company
founded 22 years ago,
specialized in the sector Agences immobilières.
Based in COURBEVOIE (92400),
this company of category PME
shows in 2021 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIA PROPERTY MANAGEMENT (SIREN 451347421)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
2 832 539 €
3 077 805 €
3 080 316 €
5 041 113 €
3 501 778 €
3 800 880 €
Net income
-501 726 €
-248 282 €
-79 872 €
1 243 333 €
-762 009 €
50 777 €
EBITDA
195 371 €
668 580 €
243 547 €
446 855 €
-626 948 €
176 603 €
Net margin
-17.7%
-8.1%
-2.6%
24.7%
-21.8%
1.3%
Revenue and income statement
In 2021, FONCIA PROPERTY MANAGEMENT achieves revenue of 2.8 M€. Revenue is declining over the period 2016-2021 (CAGR: -5.7%). Slight decline of -8% vs 2020. After deducting consumption (0 €), gross margin stands at 2.8 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 195 k€, representing 6.9% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -71%, reducing margin by 14.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -502 k€ (-17.7% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 832 539 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 832 539 €
EBITDA (2021)
?
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
195 371 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-486 960 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-501 726 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.9%
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 -158%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-158.031%
Financial autonomy (2021)
?
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
-6.566%
Cash flow / Revenue (2021)
?
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
-26.245%
Repayment capacity (2021)
?
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
-1.025
Asset age ratio (2021)
?
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
Debt ratio
97.923
-213.974
227.352
415.244
7683.771
-158.031
Financial autonomy
10.423
-13.969
5.624
3.961
0.196
-6.566
Repayment capacity
2.994
-1.618
5.354
35.45
3.931
-1.025
Cash flow / Revenue
2.757%
-17.451%
2.928%
1.018%
12.37%
-26.245%
Sector positioning
Debt ratio
-158.032021
2019
2020
2021
Q1: 0.03
Med: 18.28
Q3: 86.35
Excellent-50 pts over 3 years
In 2021, the debt ratio of FONCIA PROPERTY MANAGEMENT (-158.03) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-6.57%2021
2019
2020
2021
Q1: 7.6%
Med: 31.41%
Q3: 59.3%
Average
In 2021, the financial autonomy of FONCIA PROPERTY MANAGEMENT (-6.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.02 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.75 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of FONCIA PROPERTY MANAGEMENT (-1.02) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 103.25. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2021)
?
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
103.249
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
115.445
112.031
93.723
100.102
109.264
103.249
Interest coverage
3.811
-1.795
6.904
2.092
0.088
0.195
Sector positioning
Liquidity ratio
103.252021
2019
2020
2021
Q1: 117.18
Med: 198.13
Q3: 396.49
Average
In 2021, the liquidity ratio of FONCIA PROPERTY MANAGEMENT (103.25) 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
0.2x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.05x
Good-20 pts over 3 years
In 2021, the interest coverage of FONCIA PROPERTY MANAGEMENT (0.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 307 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 446 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model). WCR is negative (-104 days): operations structurally generate cash. Notable WCR improvement over the period (-311%), freeing up cash.
Operating WCR (2021)
?
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
-820 048 €
Customer credit (2021)
?
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
307 j
Supplier credit (2021)
?
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
446 j
Inventory turnover (2021)
?
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 (2021)
?
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
-104 j
WCR and payment terms evolution FONCIA PROPERTY MANAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-199 736 €
-1 084 781 €
-997 939 €
-1 962 593 €
-1 120 752 €
-820 048 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
135
106
189
230
311
307
Supplier payment term (days)
59
37
98
124
536
446
Positioning of FONCIA PROPERTY MANAGEMENT in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of FONCIA PROPERTY MANAGEMENT is estimated at
398 195 €
(range 189 351€ - 1 612 298€).
With an EBITDA of 195 371€, the sector multiple of 0.8x is applied.
The price/revenue ratio is 0.28x
(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 value2021
98 tx
189k€398k€1612k€
398 195 €Range: 189 351€ - 1 612 298€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
195 371 €×0.8x
Estimation164 652 €
93 682€ - 723 797€
Revenue Multiple30%
2 832 539 €×0.28x
Estimation787 436 €
348 801€ - 3 093 134€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 FONCIA PROPERTY MANAGEMENT with other companies in the same sector:
Frequently asked questions about FONCIA PROPERTY MANAGEMENT
What is the revenue of FONCIA PROPERTY MANAGEMENT ?
The revenue of FONCIA PROPERTY MANAGEMENT in 2021 is 2.8 M€.
Is FONCIA PROPERTY MANAGEMENT profitable?
FONCIA PROPERTY MANAGEMENT recorded a net loss in 2021.
Where is the headquarters of FONCIA PROPERTY MANAGEMENT ?
The headquarters of FONCIA PROPERTY MANAGEMENT is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of FONCIA PROPERTY MANAGEMENT ?
The tax return of FONCIA PROPERTY MANAGEMENT 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 PROPERTY MANAGEMENT operate?
FONCIA PROPERTY MANAGEMENT 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