Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

HESTIA REALISATION : revenue, balance sheet and financial ratios

HESTIA REALISATION is a French company founded 7 years ago, specialized in the sector Promotion immobilière de logements. Based in ANTIBES (06600), this company of category PME shows in 2022 a net income positive of 58 k€. 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

Financial history - HESTIA REALISATION (SIREN 842474751)
Indicator 2022 2019
Revenue N/C N/C
Net income 58 363 € -18 509 €
EBITDA N/C -14 078 €
Net margin N/C N/C

Revenue and income statement

In 2022, HESTIA REALISATION generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

58 363 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 555%. 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 13%. 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

554.793%

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

13.34%

Solvency indicators evolution
HESTIA REALISATION

Sector positioning

Debt ratio
554.79 2022
2019
2022
Q1: 0.0
Med: 9.78
Q3: 170.47
Average +50 pts over 2 years

In 2022, the debt ratio of HESTIA REALISATION (554.79) 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
13.34% 2022
2019
2022
Q1: 0.08%
Med: 16.67%
Q3: 57.8%
Average +20 pts over 2 years

In 2022, the financial autonomy of HESTIA REALISATION (13.3%) 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
-27.44 years 2019
2019
Q1: -2.05 years
Med: 0.0 years
Q3: 1.79 years
Excellent

In 2019, the repayment capacity of HESTIA REALISATION (-27.44) 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 790.32. 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

790.322

Liquidity indicators evolution
HESTIA REALISATION

Sector positioning

Liquidity ratio
790.32 2022
2019
2022
Q1: 141.58
Med: 338.94
Q3: 1019.12
Good -8 pts over 2 years

In 2022, the liquidity ratio of HESTIA REALISATION (790.32) 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
-31.48x 2019
2019
Q1: -3.45x
Med: 0.0x
Q3: 1.56x
Average

In 2019, the interest coverage of HESTIA REALISATION (-31.5x) 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.

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

0 €

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

0 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

0 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

0 j

WCR and payment terms evolution
HESTIA REALISATION

Positioning of HESTIA REALISATION 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 HESTIA REALISATION is estimated at 137 065 € (range 42 578€ - 377 122€). 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 value 2022
80 tx
42k€ 137k€ 377k€
137 065 € Range: 42 578€ - 377 122€
NAF 5 all-time

Valuation method used

Net Income Multiple
58 363 € × 2.3x = 137 066 €
Range: 42 578€ - 377 122€

Only this financial indicator is available for this company.

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 HESTIA REALISATION with other companies in the same sector:

Frequently asked questions about HESTIA REALISATION

What is the revenue of HESTIA REALISATION ?

The revenue of HESTIA REALISATION is not publicly disclosed (confidential accounts filed with INPI).

Is HESTIA REALISATION profitable?

Yes, HESTIA REALISATION generated a net profit of 58 k€ in 2022.

Where is the headquarters of HESTIA REALISATION ?

The headquarters of HESTIA REALISATION is located in ANTIBES (06600), in the department Alpes-Maritimes.

Where to find the tax return of HESTIA REALISATION ?

The tax return of HESTIA REALISATION 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 HESTIA REALISATION operate?

HESTIA REALISATION 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.