Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-02-13 (25 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine immobilierLocation: PARIS (75003), Paris
FONCIERE TOPAZE : revenue, balance sheet and financial ratios
FONCIERE TOPAZE is a French company
founded 25 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine immobilier.
Based in PARIS (75003),
this company of category PME
shows in 2024 a revenue of 464 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIERE TOPAZE (SIREN 434811527)
Indicator
2024
2023
2021
2020
2019
2018
2016
Revenue
464 276 €
168 644 €
136 830 €
323 821 €
271 307 €
489 286 €
341 372 €
Net income
-2 986 579 €
-3 589 483 €
-323 938 €
2 470 750 €
644 656 €
492 350 €
267 129 €
EBITDA
-242 844 €
-203 110 €
-75 380 €
106 696 €
87 750 €
125 216 €
14 351 €
Net margin
-643.3%
-2128.4%
-236.7%
763.0%
237.6%
100.6%
78.3%
Revenue and income statement
In 2024, FONCIERE TOPAZE achieves revenue of 464 k€. Revenue is growing positively over 7 years (CAGR: +3.9%). Vs 2023, growth of +175% (169 k€ -> 464 k€). After deducting consumption (0 €), gross margin stands at 464 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 -243 k€, representing -52.3% of revenue. Positive scissor effect: EBITDA margin improves by +68.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.0 M€ (-643.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
464 276 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
464 276 €
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
-242 844 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-247 375 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 986 579 €
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
-52.3%
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 635%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 212.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 64.5% 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
634.622%
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
13.576%
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
64.45%
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
212.444
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
2023
2024
Debt ratio
262.742
257.973
306.089
313.324
334.047
461.202
634.622
Financial autonomy
27.049
27.165
24.467
24.039
22.931
17.542
13.576
Repayment capacity
98.508
54.387
52.92
12.735
106.686
-169.69
212.444
Cash flow / Revenue
78.484%
107.618%
250.397%
1080.138%
317.903%
-209.567%
64.45%
Sector positioning
Debt ratio
634.622024
2021
2023
2024
Q1: 0.0
Med: 6.93
Q3: 134.27
Average
In 2024, the debt ratio of FONCIERE TOPAZE (634.62) 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
13.58%2024
2021
2023
2024
Q1: 0.05%
Med: 26.57%
Q3: 74.17%
Average
In 2024, the financial autonomy of FONCIERE TOPAZE (13.6%) 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
212.44 years2024
2021
2023
2024
Q1: -1.34 years
Med: 0.0 years
Q3: 4.54 years
Watch
In 2024, the repayment capacity of FONCIERE TOPAZE (212.44) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 8580.61. 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
8580.615
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
-2099.824
Liquidity indicators evolution FONCIERE TOPAZE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2023
2024
Liquidity ratio
508.02
393.006
1525.524
2183.093
3093.608
2048.937
8580.615
Interest coverage
2382.489
320.063
518.337
1406.904
-1693.819
-2457.473
-2099.824
Sector positioning
Liquidity ratio
8580.612024
2021
2023
2024
Q1: 94.1
Med: 322.17
Q3: 1824.83
Excellent
In 2024, the liquidity ratio of FONCIERE TOPAZE (8580.61) 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
-2099.82x2024
2021
2023
2024
Q1: -25.66x
Med: 0.0x
Q3: 8.44x
Watch
In 2024, the interest coverage of FONCIERE TOPAZE (-2099.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The gap of 346 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 11905 days of revenue, i.e. 15.4 M€ to permanently finance. Over 2016-2024, WCR increased by +366%, 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
15 353 273 €
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
360 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
14 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
11905 j
WCR and payment terms evolution FONCIERE TOPAZE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
2024
Operating WCR
3 295 418 €
4 245 574 €
4 610 119 €
7 913 648 €
8 556 337 €
12 959 362 €
15 353 273 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
568
319
281
293
513
360
360
Supplier payment term (days)
613
918
495
116
236
15
14
Positioning of FONCIERE TOPAZE in its sector
Comparison with sector Supports juridiques de gestion de patrimoine immobilier
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of FONCIERE TOPAZE is estimated at
132 483 €
(range 63 857€ - 289 026€).
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
63k€132k€289k€
132 483 €Range: 63 857€ - 289 026€
NAF 5 all-time
Valuation method used
Revenue Multiple
464 276 €
×
0.29x
=132 483 €
Range: 63 857€ - 289 027€
Only this financial indicator is available for this company.
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 (Supports juridiques de gestion de patrimoine immobilier)
Compare FONCIERE TOPAZE with other companies in the same sector:
The headquarters of FONCIERE TOPAZE is located in PARIS (75003), in the department Paris.
Where to find the tax return of FONCIERE TOPAZE ?
The tax return of FONCIERE TOPAZE 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 TOPAZE operate?
FONCIERE TOPAZE operates in the sector Supports juridiques de gestion de patrimoine immobilier (NAF code 68.32B). 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