Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2004-12-22 (21 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: PARIS (75016), Paris
FRENCH ESTATE MANAGEMENT : revenue, balance sheet and financial ratios
FRENCH ESTATE MANAGEMENT is a French company
founded 21 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in PARIS (75016),
this company of category ETI
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRENCH ESTATE MANAGEMENT (SIREN 480099233)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 745 939 €
2 541 993 €
2 177 691 €
2 238 839 €
2 192 382 €
2 414 776 €
2 600 683 €
2 585 279 €
2 833 174 €
2 267 842 €
Net income
88 063 €
136 967 €
83 039 €
74 568 €
67 946 €
70 017 €
81 757 €
83 134 €
82 556 €
72 855 €
EBITDA
200 314 €
185 656 €
130 602 €
124 711 €
115 724 €
115 378 €
112 977 €
113 032 €
106 845 €
101 460 €
Net margin
3.2%
5.4%
3.8%
3.3%
3.1%
2.9%
3.1%
3.2%
2.9%
3.2%
Revenue and income statement
In 2024, FRENCH ESTATE MANAGEMENT achieves revenue of 2.7 M€. Revenue is growing positively over 10 years (CAGR: +2.1%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 2.7 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 200 k€, representing 7.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 88 k€, i.e. 3.2% 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
2 745 939 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 745 939 €
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
200 314 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
203 060 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
88 063 €
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
7.3%
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 128%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 24.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
128.133%
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
35.181%
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
3.226%
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
24.06
Solvency indicators evolution FRENCH ESTATE MANAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
149.611
193.975
156.099
151.827
142.573
133.773
139.262
124.115
118.051
128.133
Financial autonomy
28.926
25.637
29.17
30.043
31.473
33.069
32.903
35.225
35.811
35.181
Repayment capacity
19.297
24.503
20.758
19.449
20.52
20.497
20.935
17.85
13.481
24.06
Cash flow / Revenue
3.061%
2.732%
3.086%
3.43%
3.49%
3.813%
4.027%
4.592%
5.427%
3.226%
Sector positioning
Debt ratio
128.132024
2022
2023
2024
Q1: 0.0
Med: 9.64
Q3: 46.81
Average
In 2024, the debt ratio of FRENCH ESTATE MANAGEMENT (128.13) 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
35.18%2024
2022
2023
2024
Q1: 7.62%
Med: 29.57%
Q3: 51.09%
Good
In 2024, the financial autonomy of FRENCH ESTATE MANAGEMENT (35.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
24.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.78 years
Watch
In 2024, the repayment capacity of FRENCH ESTATE MANAGEMENT (24.06) 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 505.98. 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 (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
505.981
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
0.21
Liquidity indicators evolution FRENCH ESTATE MANAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
357.612
404.325
389.793
400.99
413.623
432.34
464.448
473.14
455.668
505.981
Interest coverage
0.998
0.855
0.354
2.684
-0.296
0.032
0.713
0.014
0.583
0.21
Sector positioning
Liquidity ratio
505.982024
2022
2023
2024
Q1: 112.03
Med: 158.61
Q3: 240.18
Excellent
In 2024, the liquidity ratio of FRENCH ESTATE MANAGEMENT (505.98) 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
0.21x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.79x
Good
In 2024, the interest coverage of FRENCH ESTATE 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: 357 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The gap of 315 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 458 days of revenue, i.e. 3.5 M€ to permanently finance. Over 2015-2024, WCR increased by +46%, 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
3 496 514 €
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
357 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
42 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
458 j
WCR and payment terms evolution FRENCH ESTATE MANAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 387 788 €
2 994 608 €
2 847 064 €
2 825 746 €
3 202 717 €
3 122 325 €
3 285 899 €
3 241 776 €
3 489 851 €
3 496 514 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
357
358
358
359
358
358
358
358
356
357
Supplier payment term (days)
52
33
45
47
54
61
61
63
58
42
Positioning of FRENCH ESTATE MANAGEMENT in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 321 322€ to 1 195 089€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
321k€626k€1195k€
626 213 €Range: 321 322€ - 1 195 089€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Nettoyage courant des bâtiments)
Compare FRENCH ESTATE MANAGEMENT with other companies in the same sector:
Frequently asked questions about FRENCH ESTATE MANAGEMENT
What is the revenue of FRENCH ESTATE MANAGEMENT ?
The revenue of FRENCH ESTATE MANAGEMENT in 2024 is 2.7 M€.
Is FRENCH ESTATE MANAGEMENT profitable?
Yes, FRENCH ESTATE MANAGEMENT generated a net profit of 88 k€ in 2024.
Where is the headquarters of FRENCH ESTATE MANAGEMENT ?
The headquarters of FRENCH ESTATE MANAGEMENT is located in PARIS (75016), in the department Paris.
Where to find the tax return of FRENCH ESTATE MANAGEMENT ?
The tax return of FRENCH ESTATE 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 FRENCH ESTATE MANAGEMENT operate?
FRENCH ESTATE MANAGEMENT operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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