Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-11-29 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LILLE (59800), Nord
L'ETOILE DU NORD FONCIERE : revenue, balance sheet and financial ratios
L'ETOILE DU NORD FONCIERE is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in LILLE (59800),
this company of category GE
shows in 2024 a revenue of 399 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ETOILE DU NORD FONCIERE (SIREN 528971344)
Indicator
2024
2023
2021
2020
2019
2017
2016
Revenue
399 279 €
353 775 €
325 223 €
348 772 €
384 008 €
363 447 €
189 455 €
Net income
-1 378 805 €
-4 990 214 €
952 361 €
-966 513 €
717 195 €
-627 213 €
4 737 772 €
EBITDA
-381 917 €
-180 767 €
-331 929 €
-67 530 €
-54 848 €
-424 368 €
-62 197 €
Net margin
-345.3%
-1410.6%
292.8%
-277.1%
186.8%
-172.6%
2500.7%
Revenue and income statement
In 2024, L'ETOILE DU NORD FONCIERE achieves revenue of 399 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.8%. Vs 2023, growth of +13% (354 k€ -> 399 k€). After deducting consumption (0 €), gross margin stands at 399 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 -382 k€, representing -95.7% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -111%, reducing margin by 44.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.4 M€ (-345.3% 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
399 279 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
399 279 €
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
-381 917 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 188 507 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 378 805 €
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
-95.7%
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 94%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. 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 26.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 632.5% 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
94.117%
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
50.713%
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
632.484%
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
26.854
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 L'ETOILE DU NORD FONCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2023
2024
Debt ratio
268.121
407.429
804.791
889.835
929.066
70.831
94.117
Financial autonomy
26.76
19.512
10.643
9.726
9.185
58.21
50.713
Repayment capacity
12.01
-75.724
33.722
343.098
-489.413
29.452
26.854
Cash flow / Revenue
1447.586%
-172.573%
631.548%
68.379%
-59.233%
499.189%
632.484%
Sector positioning
Debt ratio
94.122024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of L'ETOILE DU NORD FONCIERE (94.12) 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
50.71%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+19 pts over 3 years
In 2024, the financial autonomy of L'ETOILE DU NORD FONCIERE (50.7%) 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
26.85 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+50 pts over 3 years
In 2024, the repayment capacity of L'ETOILE DU NORD FONCIERE (26.85) 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 1857.73. 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
1857.733
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
-837.557
Liquidity indicators evolution L'ETOILE DU NORD FONCIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2023
2024
Liquidity ratio
4096.096
7030.775
1149.34
1160.15
588.006
8467.133
1857.733
Interest coverage
-1016.785
-150.876
-4805.927
-3220.764
-291.802
-7290.036
-837.557
Sector positioning
Liquidity ratio
1857.732024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+7 pts over 3 years
In 2024, the liquidity ratio of L'ETOILE DU NORD FONCIERE (1857.73) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-837.56x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of L'ETOILE DU NORD FONCIERE (-837.6x) 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: 325 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 285 days. The gap of 40 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 23517 days of revenue, i.e. 26.1 M€ 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
26 082 833 €
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
325 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
285 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
23517 j
WCR and payment terms evolution L'ETOILE DU NORD FONCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2023
2024
Operating WCR
24 887 049 €
41 104 300 €
36 099 252 €
32 883 117 €
29 814 392 €
45 457 593 €
26 082 833 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
7704
358
304
359
740
354
325
Supplier payment term (days)
303
296
285
335
469
291
285
Positioning of L'ETOILE DU NORD FONCIERE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of L'ETOILE DU NORD FONCIERE is estimated at
235 084 €
(range 146 252€ - 279 470€).
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
146k€235k€279k€
235 084 €Range: 146 252€ - 279 470€
NAF 5 année 2024
Valuation method used
Revenue Multiple
399 279 €
×
0.59x
=235 084 €
Range: 146 252€ - 279 471€
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 54 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 sociétés holding)
Compare L'ETOILE DU NORD FONCIERE with other companies in the same sector:
Frequently asked questions about L'ETOILE DU NORD FONCIERE
What is the revenue of L'ETOILE DU NORD FONCIERE ?
The revenue of L'ETOILE DU NORD FONCIERE in 2024 is 399 k€.
Is L'ETOILE DU NORD FONCIERE profitable?
L'ETOILE DU NORD FONCIERE recorded a net loss in 2024.
Where is the headquarters of L'ETOILE DU NORD FONCIERE ?
The headquarters of L'ETOILE DU NORD FONCIERE is located in LILLE (59800), in the department Nord.
Where to find the tax return of L'ETOILE DU NORD FONCIERE ?
The tax return of L'ETOILE DU NORD FONCIERE 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 L'ETOILE DU NORD FONCIERE operate?
L'ETOILE DU NORD FONCIERE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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