SIREN : 498064468
FSC is a French company founded 19 years ago, specialized in the sector Promotion immobilière de logements. Based in ANTONY (92160), this company of category ETI shows in 2022 a revenue of 17.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|
| Revenue | 16 953 070 € | 13 299 601 € | 11 307 922 € | 16 034 108 € | 13 798 759 € | 16 886 546 € | 14 052 245 € |
| Net income | 3 389 048 € | 2 413 731 € | 1 461 605 € | 3 264 744 € | 2 360 863 € | 3 842 481 € | 3 097 809 € |
| EBITDA | 4 770 580 € | 3 221 210 € | 1 971 359 € | 4 536 690 € | 3 456 941 € | 5 668 896 € | 4 639 024 € |
| Net margin | 20.0% | 18.1% | 12.9% | 20.4% | 17.1% | 22.8% | 22.0% |
In 2022, FSC achieves revenue of 17.0 M€. Revenue is growing positively over 7 years (CAGR: +3.2%). Vs 2021, growth of +27% (13.3 M€ -> 17.0 M€). After deducting consumption (0 €), gross margin stands at 17.0 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 4.8 M€, representing 28.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.4 M€, i.e. 20.0% of revenue. This profit can be retained or distributed to shareholders.
16 953 070 €
16 953 070 €
4 770 580 €
4 836 233 €
3 389 048 €
28.1%
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 19.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
0.0%
83.973%
19.67%
0.0
34.7%
In 2022, the debt ratio of FSC (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
In 2022, the financial autonomy of FSC (84.0%) 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.
In 2022, the repayment capacity of FSC (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
The liquidity ratio (= Current assets / Current liabilities) stands at 617.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
617.822
0.0
In 2022, the liquidity ratio of FSC (617.82) 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.
In 2022, the interest coverage of FSC (0.0x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). Overall, WCR represents 333 days of revenue, i.e. 15.7 M€ to permanently finance. Over 2016-2022, WCR increased by +353%, requiring additional financing.
15 682 437 €
2 j
90 j
0 j
333 j
Based on 80 transactions of similar company sales
(all years),
the value of FSC is estimated at
5 408 003 €
(range 1 994 447€ - 15 158 329€).
With an EBITDA of 4 770 580€, 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.
Ajustez les pondérations selon votre analyse
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.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare FSC with other companies in the same sector:
Voir toutes les statistiques du secteur Promotion immobilière de logements
The revenue of FSC in 2022 is 17.0 M€.
Yes, FSC generated a net profit of 3.4 M€ in 2022.
The headquarters of FSC is located in ANTONY (92160), in the department Hauts-de-Seine.
The tax return of FSC 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).
FSC 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.