Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-07-18 (20 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine immobilierLocation: FUVEAU (13710), Bouches-du-Rhone
LES PLEIADES : revenue, balance sheet and financial ratios
LES PLEIADES is a French company
founded 20 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine immobilier.
Based in FUVEAU (13710),
this company of category PME
shows in 2024 a revenue of 70 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PLEIADES (SIREN 484343843)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
69 584 €
88 668 €
85 916 €
111 134 €
558 211 €
525 698 €
509 350 €
494 330 €
N/C
Net income
-24 815 €
131 365 €
-327 440 €
5 378 775 €
188 535 €
295 487 €
35 409 €
94 312 €
77 138 €
EBITDA
-284 855 €
-340 580 €
-277 370 €
-361 833 €
13 153 €
10 398 €
-53 366 €
-112 311 €
-609 793 €
Net margin
-35.7%
148.2%
-381.1%
4839.9%
33.8%
56.2%
7.0%
19.1%
N/C
Revenue and income statement
In 2024, LES PLEIADES achieves revenue of 70 k€. Revenue is declining over the period 2017-2024 (CAGR: -24.4%). Significant drop of -22% vs 2023. After deducting consumption (0 €), gross margin stands at 70 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 -285 k€, representing -409.4% of revenue. Warning negative scissor effect: despite revenue change (-22%), EBITDA varies by +16%, reducing margin by 25.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-35.7% 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
69 584 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
69 584 €
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
-284 855 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-296 732 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-24 815 €
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
-409.4%
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 5%. 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 93%. 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
5.15%
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
93.359%
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
-12.547%
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
-48.665
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
2022
2023
2024
Debt ratio
26.761
42.319
39.524
39.576
47.556
5.519
7.124
10.599
5.15
Financial autonomy
72.543
65.306
66.389
70.341
66.0
92.123
91.882
88.543
93.359
Repayment capacity
6.623
20.075
10.093
5.773
7.142
-0.623
-2.386
-144.852
-48.665
Cash flow / Revenue
None%
21.202%
38.77%
67.467%
64.423%
-851.0%
-349.598%
-7.362%
-12.547%
Sector positioning
Debt ratio
5.152024
2022
2023
2024
Q1: 0.0
Med: 6.93
Q3: 134.27
Good+6 pts over 3 years
In 2024, the debt ratio of LES PLEIADES (5.15) 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
93.36%2024
2022
2023
2024
Q1: 0.05%
Med: 26.57%
Q3: 74.17%
Excellent+7 pts over 3 years
In 2024, the financial autonomy of LES PLEIADES (93.4%) 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
-48.66 years2024
2022
2023
2024
Q1: -1.34 years
Med: 0.0 years
Q3: 4.54 years
Excellent
In 2024, the repayment capacity of LES PLEIADES (-48.66) 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 3934.89. 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
3934.888
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
-23.079
Liquidity indicators evolution LES PLEIADES
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
760.053
573.096
560.613
2153.12
1255.121
2675.262
4795.534
4026.122
3934.888
Interest coverage
-4.877
-28.206
-117.77
332.525
272.493
-154.929
-80.04
-18.698
-23.079
Sector positioning
Liquidity ratio
3934.892024
2022
2023
2024
Q1: 94.1
Med: 322.17
Q3: 1824.83
Excellent
In 2024, the liquidity ratio of LES PLEIADES (3934.89) 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
-23.08x2024
2022
2023
2024
Q1: -25.66x
Med: 0.0x
Q3: 8.44x
Average
In 2024, the interest coverage of LES PLEIADES (-23.1x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Overall, WCR represents 875 days of revenue, i.e. 169 k€ to permanently finance.
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
169 083 €
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
55 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
110 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
875 j
WCR and payment terms evolution LES PLEIADES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
2 008 290 €
1 925 720 €
2 018 959 €
1 670 195 €
2 477 301 €
1 499 165 €
2 478 460 €
169 083 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
56
33
31
63
234
171
33
55
Supplier payment term (days)
134
74
110
149
337
28
50
96
110
Positioning of LES PLEIADES in its sector
Comparison with sector Supports juridiques de gestion de patrimoine immobilier
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of LES PLEIADES is estimated at
19 856 €
(range 9 570€ - 43 318€).
The price/revenue ratio is 0.29x
(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
277 transactions
9k€19k€43k€
19 856 €Range: 9 570€ - 43 318€
NAF 5 all-time
Valuation method used
Revenue Multiple
69 584 €
×
0.29x
=19 856 €
Range: 9 571€ - 43 318€
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 277 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 (Supports juridiques de gestion de patrimoine immobilier)
Compare LES PLEIADES with other companies in the same sector:
The headquarters of LES PLEIADES is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of LES PLEIADES ?
The tax return of LES PLEIADES 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 PLEIADES operate?
LES PLEIADES operates in the sector Supports juridiques de gestion de patrimoine immobilier (NAF code 68.32B). 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