Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1995-01-31 (31 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75006), Paris
LA FRANCAISE REAL ESTATE MANAGERS : revenue, balance sheet and financial ratios
LA FRANCAISE REAL ESTATE MANAGERS is a French company
founded 31 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75006),
this company of category GE
shows in 2024 a revenue of 127.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA FRANCAISE REAL ESTATE MANAGERS (SIREN 399922699)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
127 789 094 €
163 973 709 €
218 140 648 €
165 155 298 €
150 822 527 €
155 249 015 €
106 747 000 €
131 741 000 €
113 642 700 €
Net income
15 911 665 €
24 713 109 €
25 885 497 €
21 331 875 €
28 495 939 €
17 962 958 €
11 692 000 €
21 655 000 €
9 768 500 €
EBITDA
19 647 615 €
33 875 925 €
35 133 180 €
30 953 557 €
30 442 589 €
23 263 626 €
16 076 000 €
17 186 000 €
15 120 900 €
Net margin
12.5%
15.1%
11.9%
12.9%
18.9%
11.6%
11.0%
16.4%
8.6%
Revenue and income statement
In 2024, LA FRANCAISE REAL ESTATE MANAGERS achieves revenue of 127.8 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Significant drop of -22% vs 2023. After deducting consumption (0 €), gross margin stands at 127.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 19.6 M€, representing 15.4% of revenue. Warning negative scissor effect: despite revenue change (-22%), EBITDA varies by -42%, reducing margin by 5.3 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 15.9 M€, i.e. 12.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
127 789 094 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
127 789 094 €
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
19 647 615 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 712 541 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 911 665 €
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
15.4%
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 0%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 11.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
59.909%
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
11.761%
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
0.0
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 LA FRANCAISE REAL ESTATE MANAGERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
88.897
0.32
0.003
38.916
2.4
0.0
0.0
0.0
0.0
Financial autonomy
34.448
50.626
32.487
40.998
68.346
66.547
54.046
65.055
59.909
Repayment capacity
3.185
0.006
0.0
1.005
0.051
0.0
0.0
0.0
0.0
Cash flow / Revenue
7.04%
15.321%
9.269%
10.24%
23.164%
12.93%
11.905%
16.133%
11.761%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 8.28
Q3: 92.71
Excellent
In 2024, the debt ratio of LA FRANCAISE REAL ESTATE ... (0.00) 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
59.91%2024
2022
2023
2024
Q1: 4.63%
Med: 48.43%
Q3: 87.31%
Good+6 pts over 3 years
In 2024, the financial autonomy of LA FRANCAISE REAL ESTATE ... (59.9%) 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
0.0 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Good
In 2024, the repayment capacity of LA FRANCAISE REAL ESTATE ... (0.00) 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 196.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
196.521
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
0.109
Liquidity indicators evolution LA FRANCAISE REAL ESTATE MANAGERS
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
206.952
181.484
136.48
205.415
244.981
243.911
179.334
238.241
196.521
Interest coverage
0.107
1.234
0.267
0.496
27.444
27.839
0.0
0.005
0.109
Sector positioning
Liquidity ratio
196.522024
2022
2023
2024
Q1: 100.71
Med: 472.45
Q3: 3122.85
Average
In 2024, the liquidity ratio of LA FRANCAISE REAL ESTATE ... (196.52) 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.
Interest coverage
0.11x2024
2022
2023
2024
Q1: -71.11x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 3 years
In 2024, the interest coverage of LA FRANCAISE REAL ESTATE ... (0.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. The company must finance 19 days of gap between collections and payments. Overall, WCR represents 77 days of revenue, i.e. 27.4 M€ to permanently finance. Notable WCR improvement over the period (-22%), 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
27 431 207 €
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
85 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
66 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 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
77 j
WCR and payment terms evolution LA FRANCAISE REAL ESTATE MANAGERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
35 281 513 €
37 895 299 €
40 275 643 €
53 525 203 €
47 002 332 €
55 488 877 €
51 607 715 €
41 329 573 €
27 431 207 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
64
70
170
70
60
59
59
56
85
Supplier payment term (days)
59
71
110
62
53
50
61
48
66
Positioning of LA FRANCAISE REAL ESTATE MANAGERS in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of LA FRANCAISE REAL ESTATE MANAGERS is estimated at
82 323 725 €
(range 27 375 773€ - 185 195 109€).
With an EBITDA of 19 647 615€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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
62 tx
27375k€82323k€185195k€
82 323 725 €Range: 27 375 773€ - 185 195 109€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 647 615 €×4.8x
Estimation94 264 101 €
29 317 999€ - 212 204 236€
Revenue Multiple30%
127 789 094 €×0.30x
Estimation38 900 790 €
20 128 088€ - 108 315 048€
Net Income Multiple20%
15 911 665 €×7.4x
Estimation117 607 192 €
33 391 739€ - 232 992 387€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare LA FRANCAISE REAL ESTATE MANAGERS with other companies in the same sector:
Frequently asked questions about LA FRANCAISE REAL ESTATE MANAGERS
What is the revenue of LA FRANCAISE REAL ESTATE MANAGERS ?
The revenue of LA FRANCAISE REAL ESTATE MANAGERS in 2024 is 127.8 M€.
Is LA FRANCAISE REAL ESTATE MANAGERS profitable?
Yes, LA FRANCAISE REAL ESTATE MANAGERS generated a net profit of 15.9 M€ in 2024.
Where is the headquarters of LA FRANCAISE REAL ESTATE MANAGERS ?
The headquarters of LA FRANCAISE REAL ESTATE MANAGERS is located in PARIS (75006), in the department Paris.
Where to find the tax return of LA FRANCAISE REAL ESTATE MANAGERS ?
The tax return of LA FRANCAISE REAL ESTATE MANAGERS 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 FRANCAISE REAL ESTATE MANAGERS operate?
LA FRANCAISE REAL ESTATE MANAGERS operates in the sector Gestion de fonds (NAF code 66.30Z). 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