Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-08-01 (15 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: CLICHY (92110), Hauts-de-Seine
LES BOXES DE NICE : revenue, balance sheet and financial ratios
LES BOXES DE NICE is a French company
founded 15 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in CLICHY (92110),
this company of category ETI
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES BOXES DE NICE (SIREN 524631504)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
2 050 399 €
1 799 356 €
1 488 884 €
1 433 488 €
1 415 990 €
1 391 629 €
1 361 731 €
1 342 361 €
Net income
-282 514 €
-337 314 €
104 815 €
73 315 €
64 155 €
70 929 €
119 287 €
105 265 €
EBITDA
-246 590 €
-314 760 €
144 739 €
126 579 €
115 660 €
137 167 €
186 291 €
168 550 €
Net margin
-13.8%
-18.7%
7.0%
5.1%
4.5%
5.1%
8.8%
7.8%
Revenue and income statement
Im Jahr 2024 erzielt LES BOXES DE NICE einen Umsatz von 2.1 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +5.4%. Vs 2023, Wachstum von +14% (1.8 Mio€ -> 2.1 Mio€). Nach Abzug des Verbrauchs (34 k€) beträgt die Bruttomarge 2.0 Mio€, d.h. eine Rate von 98%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -247 k€, was -12.0% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +5.5 Punkte. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -283 k€ (-13.8% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 050 399 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 016 532 €
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
-246 590 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-283 905 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-282 514 €
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
-12.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -5%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -247%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
-4.804%
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
-247.051%
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
-12.935%
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
-0.104
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
2023
2024
Debt ratio
4.044
2.787
4.782
5.886
5.83
8.693
-7.541
-4.804
Financial autonomy
48.637
70.187
57.633
60.267
56.941
66.217
-113.245
-247.051
Repayment capacity
0.06
0.043
0.07
0.084
0.07
0.171
-0.063
-0.104
Cash flow / Revenue
7.538%
7.839%
5.666%
5.347%
6.842%
5.069%
-19.408%
-12.935%
Sector positioning
Verschuldungsgrad
-4.82024
2021
2023
2024
Q1: -20.62
Med: 5.98
Q3: 146.83
Gut
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von LES BOXES DE NICE (-4.80). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
-247.05%2024
2021
2023
2024
Q1: 0.04%
Med: 27.47%
Q3: 73.82%
Average-41 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LES BOXES DE NICE (-247.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-0.1 ans2024
2021
2023
2024
Q1: -0.02 ans
Med: 0.65 ans
Q3: 10.57 ans
Ausgezeichnet-8 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von LES BOXES DE NICE (-0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 27.68. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
27.685
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
0.0
Liquidity indicators evolution LES BOXES DE NICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
206.42
391.02
290.197
325.028
292.072
397.192
46.252
27.685
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
27.682024
2021
2023
2024
Q1: 83.33
Med: 307.99
Q3: 1318.25
Beobachten-29 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von LES BOXES DE NICE (27.68). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
0.0x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.04x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von LES BOXES DE NICE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 9 Tage. Lieferantenfrist: 11 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 1 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-86 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-390%), Freisetzung von Liquidität.
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
-492 055 €
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
9 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
11 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
1 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
-86 j
WCR and payment terms evolution LES BOXES DE NICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
169 567 €
180 429 €
149 391 €
137 040 €
149 298 €
167 931 €
-242 085 €
-492 055 €
Inventory turnover (days)
1
1
1
1
1
1
1
1
Customer payment term (days)
15
17
14
14
21
13
15
9
Supplier payment term (days)
9
8
12
9
9
5
8
11
Positioning of LES BOXES DE NICE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of LES BOXES DE NICE is estimated at
1 653 908 €
(range 632 010€ - 3 084 134€).
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
632k€1653k€3084k€
1 653 908 €Range: 632 010€ - 3 084 134€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 050 399 €
×
0.81x
=1 653 908 €
Range: 632 011€ - 3 084 135€
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 169 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 (Location de terrains et d'autres biens immobiliers)
Compare LES BOXES DE NICE with other companies in the same sector:
Frequently asked questions about LES BOXES DE NICE
What is the revenue of LES BOXES DE NICE ?
The revenue of LES BOXES DE NICE in 2024 is 2.1 M€.
Is LES BOXES DE NICE profitable?
LES BOXES DE NICE recorded a net loss in 2024.
Where is the headquarters of LES BOXES DE NICE ?
The headquarters of LES BOXES DE NICE is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of LES BOXES DE NICE ?
The tax return of LES BOXES DE NICE 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 LES BOXES DE NICE operate?
LES BOXES DE NICE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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