Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-08 (18 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MONTBELIARD (25200), Doubs
LA CLEF DU BONHEUR : revenue, balance sheet and financial ratios
LA CLEF DU BONHEUR is a French company
founded 18 years ago,
specialized in the sector Agences immobilières.
Based in MONTBELIARD (25200),
this company of category PME
shows in 2022 a revenue of 366 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA CLEF DU BONHEUR (SIREN 501832141)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
365 875 €
350 482 €
224 218 €
187 096 €
163 401 €
106 958 €
52 750 €
Net income
1 398 €
725 €
710 €
20 610 €
21 653 €
74 €
27 058 €
34 100 €
8 958 €
EBITDA
N/C
N/C
6 127 €
28 997 €
29 091 €
9 388 €
34 228 €
47 828 €
10 667 €
Net margin
N/C
N/C
0.2%
5.9%
9.7%
0.0%
16.6%
31.9%
17.0%
Revenue and income statement
In 2024, LA CLEF DU BONHEUR generates positive net income of 1 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 9 k€ -> 1 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 398 €
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 79%. 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 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
78.811%
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
34.57%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11.366
0.097
4.182
2.571
3.924
55.266
70.61
26.37
78.811
Financial autonomy
77.916
85.595
86.557
83.775
77.079
52.12
56.922
64.818
34.57
Repayment capacity
1.047
0.003
0.194
0.459
0.257
3.875
17.361
None
None
Cash flow / Revenue
17.498%
35.43%
19.085%
4.357%
11.218%
6.994%
1.92%
None%
None%
Sector positioning
Debt ratio
78.812024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average
In 2024, the debt ratio of LA CLEF DU BONHEUR (78.81) 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
34.57%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good-14 pts over 3 years
In 2024, the financial autonomy of LA CLEF DU BONHEUR (34.6%) 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
17.36 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Average
In 2022, the repayment capacity of LA CLEF DU BONHEUR (17.36) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 728.28. 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
728.279
Liquidity indicators evolution LA CLEF DU BONHEUR
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
745.813
556.601
815.719
606.647
462.574
483.104
3223.081
509.289
728.279
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
None
Sector positioning
Liquidity ratio
728.282024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Excellent
In 2024, the liquidity ratio of LA CLEF DU BONHEUR (728.28) 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
0.0x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average
In 2022, the interest coverage of LA CLEF DU BONHEUR (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.
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
0 €
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
0 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
0 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 and payment terms evolution LA CLEF DU BONHEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 885 €
9 732 €
27 358 €
70 949 €
-10 471 €
-49 407 €
3 988 €
0 €
0 €
Inventory turnover (days)
127
63
41
36
0
0
0
0
0
Customer payment term (days)
0
0
31
72
17
0
0
0
0
Supplier payment term (days)
15
65
13
9
39
13
10
0
0
Positioning of LA CLEF DU BONHEUR in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of LA CLEF DU BONHEUR is estimated at
7 008 €
(range 3 080€ - 15 527€).
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
64 tx
3k€7k€15k€
7 008 €Range: 3 080€ - 15 527€
NAF 5 année 2024
Valuation method used
Net Income Multiple
1 398 €
×
5.0x
=7 008 €
Range: 3 081€ - 15 528€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 LA CLEF DU BONHEUR with other companies in the same sector:
Frequently asked questions about LA CLEF DU BONHEUR
What is the revenue of LA CLEF DU BONHEUR ?
The revenue of LA CLEF DU BONHEUR in 2022 is 366 k€.
Is LA CLEF DU BONHEUR profitable?
Yes, LA CLEF DU BONHEUR generated a net profit of 1 k€ in 2024.
Where is the headquarters of LA CLEF DU BONHEUR ?
The headquarters of LA CLEF DU BONHEUR is located in MONTBELIARD (25200), in the department Doubs.
Where to find the tax return of LA CLEF DU BONHEUR ?
The tax return of LA CLEF DU BONHEUR 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 LA CLEF DU BONHEUR operate?
LA CLEF DU BONHEUR 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