Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-12-20 (8 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75008), Paris
ARES MF FRANCE MANAGEMENT SAS : revenue, balance sheet and financial ratios
ARES MF FRANCE MANAGEMENT SAS is a French company
founded 8 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75008),
this company of category PME
shows in 2022 a revenue of 11.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARES MF FRANCE MANAGEMENT SAS (SIREN 834238982)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
11 389 245 €
7 203 227 €
5 367 869 €
2 319 761 €
1 035 722 €
N/C
Net income
868 751 €
-2 393 700 €
-2 097 908 €
-2 665 313 €
-2 731 335 €
-9 780 €
EBITDA
-727 856 €
-2 088 410 €
-2 693 442 €
-3 030 930 €
-3 049 843 €
-9 780 €
Net margin
7.6%
-33.2%
-39.1%
-114.9%
-263.7%
N/C
Revenue and income statement
In 2022, ARES MF FRANCE MANAGEMENT SAS achieves revenue of 11.4 M€. Over the period 2018-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +82.1%. Vs 2021, growth of +58% (7.2 M€ -> 11.4 M€). After deducting consumption (0 €), gross margin stands at 11.4 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 -728 k€, representing -6.4% of revenue. Positive scissor effect: EBITDA margin improves by +22.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 869 k€, i.e. 7.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 389 245 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 389 245 €
EBITDA (2022)
?
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
-727 856 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 102 355 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
868 751 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.4%
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 -591%. 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 -12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-591.041%
Financial autonomy (2022)
?
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
-11.932%
Cash flow / Revenue (2022)
?
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
-6.39%
Repayment capacity (2022)
?
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
-16.957
Solvency indicators evolution ARES MF FRANCE MANAGEMENT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
-81.756
-144.444
-1216.978
-392.157
-591.041
Financial autonomy
-499.693
-277.027
-110.005
-5.102
-23.993
-11.932
Repayment capacity
0.0
-0.735
-2.576
-2.533
-5.552
-16.957
Cash flow / Revenue
None%
-294.455%
-130.67%
-50.181%
-28.994%
-6.39%
Sector positioning
Debt ratio
-591.042022
2020
2021
2022
Q1: 0.02
Med: 16.21
Q3: 78.36
Excellent
In 2022, the debt ratio of ARES MF FRANCE MANAGEMENT... (-591.04) 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.
Financial autonomy
-11.93%2022
2020
2021
2022
Q1: 7.62%
Med: 32.76%
Q3: 61.76%
Average
In 2022, the financial autonomy of ARES MF FRANCE MANAGEMENT... (-11.9%) 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
-16.96 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Excellent
In 2022, the repayment capacity of ARES MF FRANCE MANAGEMENT... (-16.96) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 239.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
239.565
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution ARES MF FRANCE MANAGEMENT SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
16.675
46.818
170.225
220.158
321.652
239.565
Interest coverage
0.0
0.0
-0.002
0.0
0.0
0.0
Sector positioning
Liquidity ratio
239.562022
2020
2021
2022
Q1: 112.52
Med: 195.1
Q3: 419.33
Good
In 2022, the liquidity ratio of ARES MF FRANCE MANAGEMENT... (239.56) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average
In 2022, the interest coverage of ARES MF FRANCE MANAGEMENT... (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 370 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 300 days. The gap of 70 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 36 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 476 days of revenue, i.e. 15.1 M€ to permanently finance.
Operating WCR (2022)
?
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
15 054 532 €
Customer credit (2022)
?
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
370 j
Supplier credit (2022)
?
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
300 j
Inventory turnover (2022)
?
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
36 j
WCR in days of revenue (2022)
?
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
476 j
WCR and payment terms evolution ARES MF FRANCE MANAGEMENT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
-618 254 €
2 309 183 €
7 484 473 €
9 271 418 €
15 054 532 €
Inventory turnover (days)
0
68
369
327
285
36
Customer payment term (days)
0
70
119
220
217
370
Supplier payment term (days)
360
43
52
91
109
300
Positioning of ARES MF FRANCE MANAGEMENT SAS in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of ARES MF FRANCE MANAGEMENT SAS is estimated at
2 763 850 €
(range 1 520 516€ - 5 449 075€).
The price/revenue ratio is 0.30x
(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 value2022
98 tx
1520k€2763k€5449k€
2 763 850 €Range: 1 520 516€ - 5 449 075€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
11 389 245 €×0.30x
Estimation3 420 016 €
1 929 626€ - 6 218 030€
Net Income Multiple20%
868 751 €×2.0x
Estimation1 779 602 €
906 853€ - 4 295 644€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Agences immobilières)
Compare ARES MF FRANCE MANAGEMENT SAS with other companies in the same sector:
Frequently asked questions about ARES MF FRANCE MANAGEMENT SAS
What is the revenue of ARES MF FRANCE MANAGEMENT SAS ?
The revenue of ARES MF FRANCE MANAGEMENT SAS in 2022 is 11.4 M€.
Is ARES MF FRANCE MANAGEMENT SAS profitable?
Yes, ARES MF FRANCE MANAGEMENT SAS generated a net profit of 869 k€ in 2022.
Where is the headquarters of ARES MF FRANCE MANAGEMENT SAS ?
The headquarters of ARES MF FRANCE MANAGEMENT SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of ARES MF FRANCE MANAGEMENT SAS ?
The tax return of ARES MF FRANCE MANAGEMENT SAS 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 ARES MF FRANCE MANAGEMENT SAS operate?
ARES MF FRANCE MANAGEMENT SAS operates in the sector Agences immobilières (NAF code 68.31Z). 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