Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-05-17 (7 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75008), Paris
LA FONCIERE DE SHERY : revenue, balance sheet and financial ratios
LA FONCIERE DE SHERY is a French company
founded 7 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75008),
this company of category PME
shows in 2020 a revenue of 817 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA FONCIERE DE SHERY (SIREN 839803830)
Indicator
2020
2019
Revenue
817 246 €
1 498 857 €
Net income
-406 105 €
47 000 €
EBITDA
-403 003 €
47 972 €
Net margin
-49.7%
3.1%
Revenue and income statement
In 2020, LA FONCIERE DE SHERY achieves revenue of 817 k€. Significant drop of -45% vs 2019. After deducting consumption (53 k€), gross margin stands at 764 k€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -403 k€, representing -49.3% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -940%, reducing margin by 52.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -406 k€ (-49.7% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
817 246 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
764 070 €
EBITDA (2020)
?
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
-403 003 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-403 004 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-406 105 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-49.3%
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 -3467%. 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 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-3466.705%
Financial autonomy (2020)
?
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
97.014%
Cash flow / Revenue (2020)
?
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
-49.692%
Repayment capacity (2020)
?
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
-31.797
Solvency indicators evolution LA FONCIERE DE SHERY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Debt ratio
14265.334
-3466.705
Financial autonomy
88.432
97.014
Repayment capacity
62.125
-31.797
Cash flow / Revenue
3.136%
-49.692%
Sector positioning
Debt ratio
-3466.72020
2019
2020
Q1: 0.0
Med: 40.94
Q3: 193.6
Excellent-50 pts over 2 years
In 2020, the debt ratio of LA FONCIERE DE SHERY (-3466.70) 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
97.01%2020
2019
2020
Q1: 0.23%
Med: 25.53%
Q3: 56.11%
Excellent
In 2020, the financial autonomy of LA FONCIERE DE SHERY (97.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-31.8 years2020
2019
2020
Q1: -6.02 years
Med: 0.0 years
Q3: 3.22 years
Excellent-50 pts over 2 years
In 2020, the repayment capacity of LA FONCIERE DE SHERY (-31.80) 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 1137.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
1137.91
Interest coverage (2020)
?
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
-0.922
Liquidity indicators evolution LA FONCIERE DE SHERY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
Liquidity ratio
604.834
1137.91
Interest coverage
0.0
-0.922
Sector positioning
Liquidity ratio
1137.912020
2019
2020
Q1: 71.92
Med: 163.87
Q3: 358.06
Excellent
In 2020, the liquidity ratio of LA FONCIERE DE SHERY (1137.91) 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
-0.92x2020
2019
2020
Q1: -4.81x
Med: 0.0x
Q3: 2.71x
Average+20 pts over 2 years
In 2020, the interest coverage of LA FONCIERE DE SHERY (-0.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 5767 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 5497 days of revenue, i.e. 12.5 M€ to permanently finance.
Operating WCR (2020)
?
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
12 478 864 €
Customer credit (2020)
?
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 (2020)
?
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
7 j
Inventory turnover (2020)
?
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
5767 j
WCR in days of revenue (2020)
?
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
5497 j
WCR and payment terms evolution LA FONCIERE DE SHERY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Operating WCR
2 621 996 €
12 478 864 €
Inventory turnover (days)
506
5767
Customer payment term (days)
0
0
Supplier payment term (days)
21
7
Positioning of LA FONCIERE DE SHERY in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 97 transactions of similar company sales
in 2020,
the value of LA FONCIERE DE SHERY is estimated at
598 953 €
(range 307 531€ - 1 038 170€).
The price/revenue ratio is 0.73x
(in line with sector norms).
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 value2020
97 tx
307k€598k€1038k€
598 953 €Range: 307 531€ - 1 038 170€
NAF 5 année 2020
Valuation method used
Revenue Multiple
817 246 €
×
0.73x
=598 954 €
Range: 307 532€ - 1 038 171€
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 97 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 FONCIERE DE SHERY with other companies in the same sector:
Frequently asked questions about LA FONCIERE DE SHERY
What is the revenue of LA FONCIERE DE SHERY ?
The revenue of LA FONCIERE DE SHERY in 2020 is 817 k€.
Is LA FONCIERE DE SHERY profitable?
LA FONCIERE DE SHERY recorded a net loss in 2020.
Where is the headquarters of LA FONCIERE DE SHERY ?
The headquarters of LA FONCIERE DE SHERY is located in PARIS (75008), in the department Paris.
Where to find the tax return of LA FONCIERE DE SHERY ?
The tax return of LA FONCIERE DE SHERY 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 FONCIERE DE SHERY operate?
LA FONCIERE DE SHERY 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