Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1973-01-01 (53 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: NANTES (44000), Loire-Atlantique
KAUFMAN ET BROAD NANTES : revenue, balance sheet and financial ratios
KAUFMAN ET BROAD NANTES is a French company
founded 53 years ago,
specialized in the sector Promotion immobilière de logements.
Based in NANTES (44000),
this company of category GE
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KAUFMAN ET BROAD NANTES (SIREN 785137290)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 131 101 €
2 963 860 €
6 110 669 €
8 576 036 €
2 512 460 €
1 830 501 €
4 710 753 €
4 265 596 €
4 974 981 €
Net income
-5 424 254 €
-7 468 775 €
-2 107 311 €
1 250 161 €
-3 192 477 €
-4 262 050 €
-1 389 015 €
-1 903 507 €
-1 501 023 €
EBITDA
-3 065 186 €
-4 806 631 €
-1 190 237 €
3 478 187 €
-1 608 918 €
-3 120 479 €
-128 546 €
-1 090 121 €
-1 073 707 €
Net margin
-105.7%
-252.0%
-34.5%
14.6%
-127.1%
-232.8%
-29.5%
-44.6%
-30.2%
Revenue and income statement
In 2024, KAUFMAN ET BROAD NANTES achieves revenue of 5.1 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). Vs 2023, growth of +73% (3.0 M€ -> 5.1 M€). After deducting consumption (69 k€), gross margin stands at 5.1 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.1 M€, representing -59.7% of revenue. Positive scissor effect: EBITDA margin improves by +102.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5.4 M€ (-105.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 131 101 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 062 375 €
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
-3 065 186 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 694 761 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 424 254 €
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
-59.7%
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 -1%. 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 -122%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-1.057%
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
-121.913%
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
-96.062%
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
-0.074
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution KAUFMAN ET BROAD NANTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
-1.393
0.0
0.0
0.0
0.0
0.0
-1.284
-1.057
Financial autonomy
-34.46
-37.316
-43.444
-59.192
-67.663
-61.934
-67.679
-92.837
-121.913
Repayment capacity
0.0
-0.066
0.0
0.0
0.0
0.0
0.0
-0.057
-0.074
Cash flow / Revenue
-30.055%
-42.781%
-22.171%
-229.691%
-121.42%
19.231%
-37.309%
-220.489%
-96.062%
Sector positioning
Debt ratio
-1.062024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of KAUFMAN ET BROAD NANTES (-1.06) 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
-121.91%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of KAUFMAN ET BROAD NANTES (-121.9%) 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
-0.07 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of KAUFMAN ET BROAD NANTES (-0.07) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 14.04. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
14.035
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
-105.97
Liquidity indicators evolution KAUFMAN ET BROAD NANTES
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
4.752
5.474
4.228
3.46
6.352
3.028
11.935
10.952
14.035
Interest coverage
-39.567
-55.986
-622.094
-29.64
-63.778
30.426
-98.977
-61.497
-105.97
Sector positioning
Liquidity ratio
14.042024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Watch-6 pts over 3 years
In 2024, the liquidity ratio of KAUFMAN ET BROAD NANTES (14.04) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-105.97x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average
In 2024, the interest coverage of KAUFMAN ET BROAD NANTES (-106.0x) 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: 116 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. The gap of 53 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 243 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-3723 days): operations structurally generate cash. Notable WCR improvement over the period (-122%), freeing up cash.
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
-53 063 230 €
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
116 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
63 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
243 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
-3723 j
WCR and payment terms evolution KAUFMAN ET BROAD NANTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-23 883 391 €
-29 646 703 €
-31 320 760 €
-36 661 219 €
-40 085 345 €
-40 323 149 €
-38 894 897 €
-52 985 637 €
-53 063 230 €
Inventory turnover (days)
33
74
56
164
238
31
67
443
243
Customer payment term (days)
11
20
15
0
54
0
1
9
116
Supplier payment term (days)
58
12
31
21
28
51
28
28
63
Positioning of KAUFMAN ET BROAD NANTES 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 KAUFMAN ET BROAD NANTES is estimated at
1 435 483 €
(range 516 183€ - 3 530 486€).
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
516k€1435k€3530k€
1 435 483 €Range: 516 183€ - 3 530 486€
NAF 5 all-time
Valuation method used
Revenue Multiple
5 131 101 €
×
0.28x
=1 435 483 €
Range: 516 184€ - 3 530 487€
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 KAUFMAN ET BROAD NANTES with other companies in the same sector:
Frequently asked questions about KAUFMAN ET BROAD NANTES
What is the revenue of KAUFMAN ET BROAD NANTES ?
The revenue of KAUFMAN ET BROAD NANTES in 2024 is 5.1 M€.
Is KAUFMAN ET BROAD NANTES profitable?
KAUFMAN ET BROAD NANTES recorded a net loss in 2024.
Where is the headquarters of KAUFMAN ET BROAD NANTES ?
The headquarters of KAUFMAN ET BROAD NANTES is located in NANTES (44000), in the department Loire-Atlantique.
Where to find the tax return of KAUFMAN ET BROAD NANTES ?
The tax return of KAUFMAN ET BROAD NANTES 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 KAUFMAN ET BROAD NANTES operate?
KAUFMAN ET BROAD NANTES 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