Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-05-20 (11 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LILLE (59800), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
FONCIERE DE L'HERMITAGE : revenue, balance sheet and financial ratios
FONCIERE DE L'HERMITAGE is a French company
founded 11 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LILLE (59800),
this company of category PME
shows in 2015 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIERE DE L'HERMITAGE (SIREN 802738500)
Indicator
2017
2016
2015
Revenue
N/C
N/C
1 139 838 €
Net income
230 477 €
57 809 €
79 831 €
EBITDA
N/C
N/C
119 583 €
Net margin
N/C
N/C
7.0%
Revenue and income statement
In 2017, FONCIERE DE L'HERMITAGE generates positive net income of 230 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2017: 80 k€ -> 230 k€.
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
230 477 €
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 2%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.659%
Financial autonomy (2017)
?
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
5.417%
Solvency indicators evolution FONCIERE DE L'HERMITAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Debt ratio
344.956
74.386
1.659
Financial autonomy
11.246
15.667
5.417
Repayment capacity
3.493
None
None
Cash flow / Revenue
7.004%
None%
None%
Sector positioning
Debt ratio
1.662017
2015
2016
2017
Q1: 0.0
Med: 7.11
Q3: 134.39
Good-44 pts over 3 years
In 2017, the debt ratio of FONCIERE DE L'HERMITAGE (1.66) 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
5.42%2017
2015
2016
2017
Q1: 0.84%
Med: 23.18%
Q3: 62.8%
Average-15 pts over 3 years
In 2017, the financial autonomy of FONCIERE DE L'HERMITAGE (5.4%) 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
3.49 years2015
2015
Q1: -3.91 years
Med: 0.0 years
Q3: 1.28 years
Average
In 2015, the repayment capacity of FONCIERE DE L'HERMITAGE (3.49) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2017)
?
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
0 €
Customer credit (2017)
?
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 (2017)
?
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
0 j
Inventory turnover (2017)
?
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 and payment terms evolution FONCIERE DE L'HERMITAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Operating WCR
418 264 €
0 €
0 €
Inventory turnover (days)
177
0
0
Customer payment term (days)
4
0
0
Supplier payment term (days)
36
0
0
Positioning of FONCIERE DE L'HERMITAGE 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 L'HERMITAGE is estimated at
541 276 €
(range 168 142€ - 1 489 265€).
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 value2017
80 tx
168k€541k€1489k€
541 276 €Range: 168 142€ - 1 489 265€
NAF 5 all-time
Valuation method used
Net Income Multiple
230 477 €
×
2.3x
=541 276 €
Range: 168 142€ - 1 489 265€
Only this financial indicator is available for this company.
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 L'HERMITAGE with other companies in the same sector:
Frequently asked questions about FONCIERE DE L'HERMITAGE
What is the revenue of FONCIERE DE L'HERMITAGE ?
The revenue of FONCIERE DE L'HERMITAGE in 2015 is 1.1 M€.
Is FONCIERE DE L'HERMITAGE profitable?
Yes, FONCIERE DE L'HERMITAGE generated a net profit of 230 k€ in 2017.
Where is the headquarters of FONCIERE DE L'HERMITAGE ?
The headquarters of FONCIERE DE L'HERMITAGE is located in LILLE (59800), in the department Nord.
Where to find the tax return of FONCIERE DE L'HERMITAGE ?
The tax return of FONCIERE DE L'HERMITAGE 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 L'HERMITAGE operate?
FONCIERE DE L'HERMITAGE 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