Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1984-04-12 (42 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: EU (76260), Seine-Maritime
LA FERME MODELE : revenue, balance sheet and financial ratios
LA FERME MODELE is a French company
founded 42 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in EU (76260),
this company of category PME
shows in 2019 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA FERME MODELE (SIREN 329652986)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
1 206 977 €
1 390 917 €
1 288 643 €
1 299 274 €
1 063 261 €
Net income
8 273 €
-20 036 €
29 740 €
52 978 €
2 380 €
8 117 €
-10 018 €
22 973 €
-13 723 €
EBITDA
N/C
N/C
N/C
N/C
75 569 €
88 071 €
75 026 €
95 527 €
77 989 €
Net margin
N/C
N/C
N/C
N/C
0.2%
0.6%
-0.8%
1.8%
-1.3%
Revenue and income statement
In 2024, LA FERME MODELE generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 273 €
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 103%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. 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
103.104%
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
27.17%
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
2015
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
122.559
108.021
100.057
196.417
166.374
239.977
192.68
147.885
103.104
Financial autonomy
28.067
28.968
27.378
20.373
22.517
18.071
20.898
21.989
27.17
Repayment capacity
4.475
2.787
3.735
4.239
6.468
None
None
None
None
Cash flow / Revenue
4.776%
5.588%
2.826%
5.278%
4.024%
None%
None%
None%
None%
Sector positioning
Debt ratio
103.12024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-7 pts over 3 years
In 2024, the debt ratio of LA FERME MODELE (103.10) 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
27.17%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of LA FERME MODELE (27.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 105.81. 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
105.805
Liquidity indicators evolution LA FERME MODELE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
76.093
87.536
74.658
74.883
80.212
135.252
123.101
103.861
105.805
Interest coverage
13.024
13.749
14.499
14.975
25.251
None
None
None
None
Sector positioning
Liquidity ratio
105.812024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of LA FERME MODELE (105.81) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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: 99 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1029 days. Excellent situation: suppliers finance 930 days of the operating cycle (retail model).
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
99 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
1029 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 FERME MODELE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
144 752 €
117 844 €
105 450 €
113 207 €
108 749 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
33
32
35
27
41
0
0
0
0
Customer payment term (days)
15
12
8
15
12
0
271
194
99
Supplier payment term (days)
89
73
70
85
79
0
1035
1040
1029
Positioning of LA FERME MODELE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of LA FERME MODELE is estimated at
33 876 €
(range 17 705€ - 74 655€).
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
99 tx
17k€33k€74k€
33 876 €Range: 17 705€ - 74 655€
NAF 5 année 2024
Valuation method used
Net Income Multiple
8 273 €
×
4.1x
=33 876 €
Range: 17 706€ - 74 656€
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 99 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 (Hôtels et hébergement similaire )
Compare LA FERME MODELE with other companies in the same sector:
Yes, LA FERME MODELE generated a net profit of 8 k€ in 2024.
Where is the headquarters of LA FERME MODELE ?
The headquarters of LA FERME MODELE is located in EU (76260), in the department Seine-Maritime.
Where to find the tax return of LA FERME MODELE ?
The tax return of LA FERME MODELE 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 FERME MODELE operate?
LA FERME MODELE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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