Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2022-06-08 (3 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75008), Paris
FONCIERE DE LA CORNICHE : revenue, balance sheet and financial ratios
FONCIERE DE LA CORNICHE is a French company
founded 3 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75008),
this company of category PME
shows in 2025 a revenue of 9.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIERE DE LA CORNICHE (SIREN 914544630)
Indicator
2025
2024
2023
Revenue
9 388 293 €
1 740 049 €
490 357 €
Net income
-1 440 706 €
-1 860 827 €
-1 442 983 €
EBITDA
101 472 €
99 285 €
-330 171 €
Net margin
-15.3%
-106.9%
-294.3%
Revenue and income statement
In 2025, FONCIERE DE LA CORNICHE achieves revenue of 9.4 M€. Over the period 2023-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +337.6%. Vs 2024, growth of +440% (1.7 M€ -> 9.4 M€). After deducting consumption (8.5 M€), gross margin stands at 874 k€, i.e. a rate of 9%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 101 k€, representing 1.1% of revenue. Warning negative scissor effect: despite revenue change (+440%), EBITDA varies by +2%, reducing margin by 4.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.4 M€ (-15.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 388 293 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
874 045 €
EBITDA (2025)
?
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
101 472 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 510 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 440 706 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.1%
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 589%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
589.213%
Financial autonomy (2025)
?
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
14.163%
Cash flow / Revenue (2025)
?
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
-14.238%
Repayment capacity (2025)
?
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
-17.85
Solvency indicators evolution FONCIERE DE LA CORNICHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
2025
Debt ratio
390.167
544.617
589.213
Financial autonomy
20.322
15.408
14.163
Repayment capacity
-17.023
-17.164
-17.85
Cash flow / Revenue
-343.594%
-100.113%
-14.238%
Sector positioning
Debt ratio
589.212025
2023
2024
2025
Q1: 0.0
Med: 11.25
Q3: 119.45
Watch
In 2025, the debt ratio of FONCIERE DE LA CORNICHE (589.21) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
14.16%2025
2023
2024
2025
Q1: 0.37%
Med: 26.59%
Q3: 69.73%
Average-16 pts over 3 years
In 2025, the financial autonomy of FONCIERE DE LA CORNICHE (14.2%) 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
-17.85 years2025
2023
2024
2025
Q1: -1.87 years
Med: 0.0 years
Q3: 2.47 years
Excellent
In 2025, the repayment capacity of FONCIERE DE LA CORNICHE (-17.85) 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 4184.35. 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 1392.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
4184.352
Interest coverage (2025)
?
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
1392.741
Liquidity indicators evolution FONCIERE DE LA CORNICHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
2024
2025
Liquidity ratio
25718.714
14694.947
4184.352
Interest coverage
-410.296
1854.554
1392.741
Sector positioning
Liquidity ratio
4184.352025
2023
2024
2025
Q1: 148.13
Med: 447.5
Q3: 1581.52
Excellent
In 2025, the liquidity ratio of FONCIERE DE LA CORNICHE (4184.35) 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
1392.74x2025
2023
2024
2025
Q1: -10.46x
Med: 0.0x
Q3: 11.44x
Excellent+73 pts over 3 years
In 2025, the interest coverage of FONCIERE DE LA CORNICHE (1392.7x) 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: 29 days. Favorable situation: supplier credit is longer than customer credit by 29 days. Inventory turnover is 1065 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 1070 days of revenue, i.e. 27.9 M€ to permanently finance. Notable WCR improvement over the period (-21%), freeing up cash.
Operating WCR (2025)
?
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
27 895 717 €
Customer credit (2025)
?
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 (2025)
?
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
29 j
Inventory turnover (2025)
?
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
1065 j
WCR in days of revenue (2025)
?
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
1070 j
WCR and payment terms evolution FONCIERE DE LA CORNICHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
2025
Operating WCR
35 264 019 €
34 822 905 €
27 895 717 €
Inventory turnover (days)
25782
7141
1065
Customer payment term (days)
14
12
0
Supplier payment term (days)
0
53
29
Positioning of FONCIERE DE LA CORNICHE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of FONCIERE DE LA CORNICHE is estimated at
1 048 563 €
(range 380 447€ - 2 615 915€).
With an EBITDA of 101 472€, the sector multiple of 1.0x 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 value2025
80 tx
380k€1048k€2615k€
1 048 563 €Range: 380 447€ - 2 615 915€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
101 472 €×1.0x
Estimation101 814 €
42 044€ - 309 660€
Revenue Multiple30%
9 388 293 €×0.28x
Estimation2 626 481 €
944 453€ - 6 459 675€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare FONCIERE DE LA CORNICHE with other companies in the same sector:
Frequently asked questions about FONCIERE DE LA CORNICHE
What is the revenue of FONCIERE DE LA CORNICHE ?
The revenue of FONCIERE DE LA CORNICHE in 2025 is 9.4 M€.
Is FONCIERE DE LA CORNICHE profitable?
FONCIERE DE LA CORNICHE recorded a net loss in 2025.
Where is the headquarters of FONCIERE DE LA CORNICHE ?
The headquarters of FONCIERE DE LA CORNICHE is located in PARIS (75008), in the department Paris.
Where to find the tax return of FONCIERE DE LA CORNICHE ?
The tax return of FONCIERE DE LA CORNICHE 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 FONCIERE DE LA CORNICHE operate?
FONCIERE DE LA CORNICHE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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