LES DOMAINES DE FONTENILLES : revenue, balance sheet and financial ratios
LES DOMAINES DE FONTENILLES is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LAURIS (84360),
this company of category ETI
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES DOMAINES DE FONTENILLES (SIREN 798361184)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 190 030 €
1 562 276 €
3 206 959 €
2 615 397 €
1 623 476 €
906 163 €
544 428 €
2 755 504 €
2 602 518 €
Net income
-2 207 488 €
-4 503 950 €
-904 656 €
-226 623 €
-17 985 €
-377 283 €
-325 660 €
-1 101 989 €
-1 727 986 €
EBITDA
-1 360 941 €
-3 160 235 €
-437 161 €
-124 916 €
-69 682 €
-355 794 €
-324 527 €
225 319 €
-468 187 €
Net margin
-69.2%
-288.3%
-28.2%
-8.7%
-1.1%
-41.6%
-59.8%
-40.0%
-66.4%
Revenue and income statement
In 2024, LES DOMAINES DE FONTENILLES achieves revenue of 3.2 M€. Revenue is growing positively over 9 years (CAGR: +2.6%). Vs 2023, growth of +104% (1.6 M€ -> 3.2 M€). After deducting consumption (0 €), gross margin stands at 3.2 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 -1.4 M€, representing -42.7% of revenue. Positive scissor effect: EBITDA margin improves by +159.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.2 M€ (-69.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 190 030 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 190 030 €
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
-1 360 941 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 443 242 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 207 488 €
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
-42.7%
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 13%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
12.942%
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
87.028%
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
-58.179%
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
-10.431
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 LES DOMAINES DE FONTENILLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
665.829
34.82
34.87
43.543
40.235
57.024
74.486
95.332
12.942
Financial autonomy
12.596
73.476
73.315
68.962
70.468
62.884
56.386
50.183
87.028
Repayment capacity
-20.67
-35.838
-40.849
-45.349
204.447
-68.289
-45.075
-13.299
-10.431
Cash flow / Revenue
-30.31%
-12.21%
-54.031%
-36.167%
6.936%
-18.498%
-29.438%
-240.129%
-58.179%
Sector positioning
Debt ratio
12.942024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Good-17 pts over 3 years
In 2024, the debt ratio of LES DOMAINES DE FONTENILLES (12.94) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
87.03%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Excellent+22 pts over 3 years
In 2024, the financial autonomy of LES DOMAINES DE FONTENILLES (87.0%) 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
-10.43 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of LES DOMAINES DE FONTENILLES (-10.43) 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 3876.55. 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
3876.55
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
-206.135
Liquidity indicators evolution LES DOMAINES DE FONTENILLES
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
118.284
7709.691
5056.466
5612.943
6345.5
5468.348
3616.23
2389.53
3876.55
Interest coverage
-69.947
113.721
-59.64
-51.029
-398.622
-513.292
-287.856
-102.521
-206.135
Sector positioning
Liquidity ratio
3876.552024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Excellent
In 2024, the liquidity ratio of LES DOMAINES DE FONTENILLES (3876.55) 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
-206.13x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of LES DOMAINES DE FONTENILLES (-206.1x) 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: 507 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 264 days. The gap of 243 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 4631 days of revenue, i.e. 41.0 M€ to permanently finance. Over 2016-2024, WCR increased by +5780%, requiring additional financing.
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
41 036 259 €
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
507 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
264 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
4631 j
WCR and payment terms evolution LES DOMAINES DE FONTENILLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
697 891 €
12 389 821 €
18 668 278 €
27 390 816 €
40 295 713 €
53 143 559 €
56 714 910 €
47 538 746 €
41 036 259 €
Inventory turnover (days)
74
0
0
0
0
0
0
0
0
Customer payment term (days)
7
10
389
397
380
335
360
509
507
Supplier payment term (days)
63
81
262
124
138
84
81
148
264
Positioning of LES DOMAINES DE FONTENILLES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of LES DOMAINES DE FONTENILLES is estimated at
1 204 612 €
(range 574 154€ - 2 432 901€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
574k€1204k€2432k€
1 204 612 €Range: 574 154€ - 2 432 901€
NAF 5 année 2024
Valuation method used
Revenue Multiple
3 190 030 €
×
0.38x
=1 204 613 €
Range: 574 154€ - 2 432 901€
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 103 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 (Activités des sièges sociaux)
Compare LES DOMAINES DE FONTENILLES with other companies in the same sector:
Frequently asked questions about LES DOMAINES DE FONTENILLES
What is the revenue of LES DOMAINES DE FONTENILLES ?
The revenue of LES DOMAINES DE FONTENILLES in 2024 is 3.2 M€.
Is LES DOMAINES DE FONTENILLES profitable?
LES DOMAINES DE FONTENILLES recorded a net loss in 2024.
Where is the headquarters of LES DOMAINES DE FONTENILLES ?
The headquarters of LES DOMAINES DE FONTENILLES is located in LAURIS (84360), in the department Vaucluse.
Where to find the tax return of LES DOMAINES DE FONTENILLES ?
The tax return of LES DOMAINES DE FONTENILLES 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 DOMAINES DE FONTENILLES operate?
LES DOMAINES DE FONTENILLES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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