FRANCE PIERRE 2 : revenue, balance sheet and financial ratios
FRANCE PIERRE 2 is a French company
founded 37 years ago,
specialized in the sector Promotion immobilière de logements.
Based in VILLENEUVE-SAINT-GEORGES (94190),
this company of category ETI
shows in 2024 a revenue of 43.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCE PIERRE 2 (SIREN 350749651)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
43 794 316 €
82 065 495 €
83 447 134 €
72 941 325 €
34 758 222 €
60 471 773 €
76 322 026 €
49 310 054 €
55 165 962 €
Net income
3 635 079 €
7 529 400 €
6 463 083 €
4 968 132 €
1 206 375 €
2 083 269 €
2 861 369 €
2 426 999 €
2 772 904 €
EBITDA
6 426 298 €
9 967 634 €
10 488 813 €
7 780 341 €
2 997 143 €
3 918 802 €
9 574 170 €
4 900 889 €
4 482 555 €
Net margin
8.3%
9.2%
7.7%
6.8%
3.5%
3.4%
3.7%
4.9%
5.0%
Revenue and income statement
In 2024, FRANCE PIERRE 2 achieves revenue of 43.8 M€. Activity remains stable over the period (CAGR: -2.8%). Significant drop of -47% vs 2023. After deducting consumption (0 €), gross margin stands at 43.8 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 6.4 M€, representing 14.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.6 M€, i.e. 8.3% 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
43 794 316 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
43 794 316 €
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
6 426 298 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 416 696 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 635 079 €
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
14.7%
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 92%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
1.588%
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
92.171%
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
8.247%
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
0.527
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
16.167
19.85
8.081
3.638
7.688
5.367
3.968
2.678
1.588
Financial autonomy
46.641
44.914
51.047
60.048
52.875
49.625
58.148
76.977
92.171
Repayment capacity
5.104
7.278
2.645
1.694
6.262
1.107
0.669
0.413
0.527
Cash flow / Revenue
5.09%
5.038%
3.761%
3.409%
3.434%
6.793%
7.725%
9.171%
8.247%
Sector positioning
Debt ratio
1.592024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Good+15 pts over 3 years
In 2024, the debt ratio of FRANCE PIERRE 2 (1.59) 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
92.17%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of FRANCE PIERRE 2 (92.2%) 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
0.53 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2024, the repayment capacity of FRANCE PIERRE 2 (0.53) 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 1090.41. 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 1.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
1090.406
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
1.018
Liquidity indicators evolution FRANCE PIERRE 2
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
183.812
175.637
185.366
211.984
191.741
175.519
204.705
352.047
1090.406
Interest coverage
41.532
26.639
46.146
17.295
37.992
11.14
5.778
9.786
1.018
Sector positioning
Liquidity ratio
1090.412024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+40 pts over 3 years
In 2024, the liquidity ratio of FRANCE PIERRE 2 (1090.41) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.02x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Good-14 pts over 3 years
In 2024, the interest coverage of FRANCE PIERRE 2 (1.0x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 569 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 594 days of revenue, i.e. 72.3 M€ to permanently finance.
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
72 268 066 €
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
48 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
54 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
569 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
594 j
WCR and payment terms evolution FRANCE PIERRE 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
77 916 405 €
75 115 485 €
74 878 013 €
74 084 574 €
80 895 591 €
76 551 191 €
74 245 419 €
77 894 106 €
72 268 066 €
Inventory turnover (days)
870
1072
623
682
1329
674
524
409
569
Customer payment term (days)
55
22
24
24
59
37
17
14
48
Supplier payment term (days)
109
74
77
91
119
91
80
60
54
Positioning of FRANCE PIERRE 2 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 FRANCE PIERRE 2 is estimated at
8 606 952 €
(range 3 183 420€ - 23 543 134€).
With an EBITDA of 6 426 298€, 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 value2024
80 tx
3183k€8606k€23543k€
8 606 952 €Range: 3 183 420€ - 23 543 134€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 426 298 €×1.0x
Estimation6 447 933 €
2 662 667€ - 19 611 027€
Revenue Multiple30%
43 794 316 €×0.28x
Estimation12 251 953 €
4 405 667€ - 30 132 959€
Net Income Multiple20%
3 635 079 €×2.3x
Estimation8 537 001 €
2 651 934€ - 23 488 664€
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 FRANCE PIERRE 2 with other companies in the same sector:
The revenue of FRANCE PIERRE 2 in 2024 is 43.8 M€.
Is FRANCE PIERRE 2 profitable?
Yes, FRANCE PIERRE 2 generated a net profit of 3.6 M€ in 2024.
Where is the headquarters of FRANCE PIERRE 2 ?
The headquarters of FRANCE PIERRE 2 is located in VILLENEUVE-SAINT-GEORGES (94190), in the department Val-de-Marne.
Where to find the tax return of FRANCE PIERRE 2 ?
The tax return of FRANCE PIERRE 2 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 FRANCE PIERRE 2 operate?
FRANCE PIERRE 2 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