Employees: NN (None)Legal category: 5202Size: PMECreation date: 2012-09-06 (13 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINTE-MAXIME (83120), Var
LE CLOS SAINT-PIERRE : revenue, balance sheet and financial ratios
LE CLOS SAINT-PIERRE is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINTE-MAXIME (83120),
this company of category PME
shows in 2019 a revenue of 579 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE CLOS SAINT-PIERRE (SIREN 753965086)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
578 867 €
1 810 392 €
N/C
N/C
N/C
Net income
0 €
-2 400 €
-56 128 €
12 400 €
14 394 €
141 398 €
-2 790 €
-1 480 €
0 €
EBITDA
2 552 €
-1 730 €
-9 663 €
12 523 €
16 444 €
152 957 €
-2 792 €
-1 600 €
-5 €
Net margin
N/C
N/C
N/C
N/C
2.5%
7.8%
N/C
N/C
N/C
Revenue and income statement
In 2023, LE CLOS SAINT-PIERRE records a net loss of 0 €. This deficit will reduce equity on the balance sheet.
EBITDA (2023)
?
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
2 552 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 822 €
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 820%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
820.08%
Financial autonomy (2023)
?
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
3.624%
Solvency indicators evolution LE CLOS SAINT-PIERRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
331.47
424.261
843.079
250.996
18.71
27.839
-102.495
532.987
820.08
Financial autonomy
21.869
18.479
3.747
20.027
27.562
19.332
-40.748
3.772
3.624
Repayment capacity
None
-24.424
-21.787
2.687
0.317
0.503
-0.842
-16.878
None
Cash flow / Revenue
None%
None%
None%
7.81%
2.487%
None%
None%
None%
None%
Sector positioning
Debt ratio
820.082023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+50 pts over 3 years
In 2023, the debt ratio of LE CLOS SAINT-PIERRE (820.08) 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
3.62%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Average+6 pts over 3 years
In 2023, the financial autonomy of LE CLOS SAINT-PIERRE (3.6%) 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
-16.88 years2022
2021
2022
Q1: -1.96 years
Med: 0.0 years
Q3: 2.58 years
Excellent-17 pts over 2 years
In 2022, the repayment capacity of LE CLOS SAINT-PIERRE (-16.88) 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 150.01. 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 110.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
150.013
Interest coverage (2023)
?
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
110.384
Liquidity indicators evolution LE CLOS SAINT-PIERRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1772.209
3201.597
154.656
336.611
148.625
132.823
101.024
131.363
150.013
Interest coverage
0.0
0.0
0.0
7.558
13.646
1.046
-3.094
-40.405
110.384
Sector positioning
Liquidity ratio
150.012023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Average+6 pts over 3 years
In 2023, the liquidity ratio of LE CLOS SAINT-PIERRE (150.01) 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
110.38x2023
2021
2022
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Excellent+50 pts over 3 years
In 2023, the interest coverage of LE CLOS SAINT-PIERRE (110.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 904 days. Excellent situation: suppliers finance 904 days of the operating cycle (retail model).
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
904 j
Inventory turnover (2023)
?
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 LE CLOS SAINT-PIERRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
566 653 €
80 196 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
108
22
0
0
0
0
Customer payment term (days)
0
0
0
5
17
0
0
0
0
Supplier payment term (days)
31
146
304
31
-214
654
693
860
904
Positioning of LE CLOS SAINT-PIERRE 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 LE CLOS SAINT-PIERRE is estimated at
2 560 €
(range 1 057€ - 7 787€).
With an EBITDA of 2 552€, the sector multiple of 1.0x is applied.
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 value2023
80 tx
1k€2k€7k€
2 560 €Range: 1 057€ - 7 787€
NAF 5 all-time
Valuation method used
EBITDA Multiple
2 552 €
×
1.0x
=2 561 €
Range: 1 057€ - 7 788€
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 LE CLOS SAINT-PIERRE with other companies in the same sector:
Frequently asked questions about LE CLOS SAINT-PIERRE
What is the revenue of LE CLOS SAINT-PIERRE ?
The revenue of LE CLOS SAINT-PIERRE in 2019 is 579 k€.
Is LE CLOS SAINT-PIERRE profitable?
LE CLOS SAINT-PIERRE recorded a net loss in 2022.
Where is the headquarters of LE CLOS SAINT-PIERRE ?
The headquarters of LE CLOS SAINT-PIERRE is located in SAINTE-MAXIME (83120), in the department Var.
Where to find the tax return of LE CLOS SAINT-PIERRE ?
The tax return of LE CLOS SAINT-PIERRE 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 LE CLOS SAINT-PIERRE operate?
LE CLOS SAINT-PIERRE 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