Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-01-03 (13 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: BEZIERS (34500), Herault
LES JARDINS DE SERIGNAN : revenue, balance sheet and financial ratios
LES JARDINS DE SERIGNAN is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BEZIERS (34500),
this company of category PME
shows in 2024 a revenue of 704 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES JARDINS DE SERIGNAN (SIREN 790554794)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
703 708 €
2 687 785 €
6 851 802 €
4 925 460 €
1 593 041 €
1 936 095 €
2 871 570 €
4 332 243 €
Net income
236 931 €
840 101 €
1 539 687 €
562 003 €
98 038 €
373 270 €
470 525 €
395 961 €
EBITDA
317 696 €
1 239 937 €
2 047 625 €
509 198 €
357 644 €
521 671 €
664 953 €
603 293 €
Net margin
33.7%
31.3%
22.5%
11.4%
6.2%
19.3%
16.4%
9.1%
Revenue and income statement
In 2024, LES JARDINS DE SERIGNAN achieves revenue of 704 k€. Revenue is declining over the period 2016-2024 (CAGR: -20.3%). Significant drop of -74% vs 2023. After deducting consumption (0 €), gross margin stands at 704 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 318 k€, representing 45.1% of 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 237 k€, i.e. 33.7% 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
703 708 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
703 708 €
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
317 696 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
318 099 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
236 931 €
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
45.1%
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.6% 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
57.885%
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
43.746%
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
33.612%
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
0.904
Solvency indicators evolution LES JARDINS DE SERIGNAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2118.306
1315.023
1338.872
2759.558
510.54
99.244
1.188
57.885
Financial autonomy
3.998
6.227
6.394
2.68
12.316
36.846
66.712
43.746
Repayment capacity
6.418
7.679
9.968
12.931
11.864
1.081
0.014
0.904
Cash flow / Revenue
9.356%
16.374%
19.276%
20.096%
6.224%
22.402%
31.181%
33.612%
Sector positioning
Debt ratio
57.882024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average
In 2024, the debt ratio of LES JARDINS DE SERIGNAN (57.88) 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
43.75%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good+6 pts over 3 years
In 2024, the financial autonomy of LES JARDINS DE SERIGNAN (43.8%) 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
0.9 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average+8 pts over 3 years
In 2024, the repayment capacity of LES JARDINS DE SERIGNAN (0.90) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 323.29. 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 0.7x. 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
323.285
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
0.69
Liquidity indicators evolution LES JARDINS DE SERIGNAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
130.41
175.158
211.058
195.429
403.227
376.144
307.732
323.285
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.932
0.69
Sector positioning
Liquidity ratio
323.292024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average
In 2024, the liquidity ratio of LES JARDINS DE SERIGNAN (323.29) 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
0.69x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Good+8 pts over 3 years
In 2024, the interest coverage of LES JARDINS DE SERIGNAN (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2515 days. Excellent situation: suppliers finance 2514 days of the operating cycle (retail model). Inventory turnover is 31 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 36 days of revenue, i.e. 70 k€ to permanently finance. Notable WCR improvement over the period (-99%), 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
70 167 €
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
1 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
2515 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
31 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
36 j
WCR and payment terms evolution LES JARDINS DE SERIGNAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 677 053 €
8 377 432 €
7 396 309 €
7 974 954 €
4 472 761 €
1 230 721 €
685 950 €
70 167 €
Inventory turnover (days)
1067
1019
1357
1790
318
76
54
31
Customer payment term (days)
0
13
0
0
7
4
13
1
Supplier payment term (days)
238
406
319
314
434
122
324
2515
Positioning of LES JARDINS DE SERIGNAN 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 LES JARDINS DE SERIGNAN is estimated at
329 730 €
(range 121 624€ - 936 204€).
With an EBITDA of 317 696€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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
80 tx
121k€329k€936k€
329 730 €Range: 121 624€ - 936 204€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
317 696 €×1.0x
Estimation318 766 €
131 634€ - 969 508€
Revenue Multiple30%
703 708 €×0.28x
Estimation196 870 €
70 792€ - 484 191€
Net Income Multiple20%
236 931 €×2.3x
Estimation556 434 €
172 851€ - 1 530 969€
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 LES JARDINS DE SERIGNAN with other companies in the same sector:
Frequently asked questions about LES JARDINS DE SERIGNAN
What is the revenue of LES JARDINS DE SERIGNAN ?
The revenue of LES JARDINS DE SERIGNAN in 2024 is 704 k€.
Is LES JARDINS DE SERIGNAN profitable?
Yes, LES JARDINS DE SERIGNAN generated a net profit of 237 k€ in 2024.
Where is the headquarters of LES JARDINS DE SERIGNAN ?
The headquarters of LES JARDINS DE SERIGNAN is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of LES JARDINS DE SERIGNAN ?
The tax return of LES JARDINS DE SERIGNAN 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 JARDINS DE SERIGNAN operate?
LES JARDINS DE SERIGNAN 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