Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-07-15 (31 years)Status: ActiveBusiness sector: Activités d'architecture Location: PARIS (75003), Paris
MARIE ODILE FOUCRAS ARCHITECTE : revenue, balance sheet and financial ratios
MARIE ODILE FOUCRAS ARCHITECTE is a French company
founded 31 years ago,
specialized in the sector Activités d'architecture .
Based in PARIS (75003),
this company of category PME
shows in 2021 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARIE ODILE FOUCRAS ARCHITECTE (SIREN 397890336)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
1 943 958 €
1 346 633 €
2 637 935 €
2 695 036 €
2 569 730 €
1 435 277 €
Net income
-151 394 €
-942 750 €
477 402 €
614 715 €
605 280 €
236 778 €
EBITDA
-134 869 €
-1 104 996 €
742 438 €
903 647 €
894 167 €
357 634 €
Net margin
-7.8%
-70.0%
18.1%
22.8%
23.6%
16.5%
Revenue and income statement
In 2021, MARIE ODILE FOUCRAS ARCHITECTE achieves revenue of 1.9 M€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +6.3%. Vs 2020, growth of +44% (1.3 M€ -> 1.9 M€). After deducting consumption (0 €), gross margin stands at 1.9 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 -135 k€, representing -6.9% of revenue. Positive scissor effect: EBITDA margin improves by +75.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -151 k€ (-7.8% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 943 958 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 943 958 €
EBITDA (2021)
?
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
-134 869 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-187 195 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-151 394 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.9%
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 25%. 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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.79%
Financial autonomy (2021)
?
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
55.907%
Cash flow / Revenue (2021)
?
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
-6.69%
Repayment capacity (2021)
?
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
-2.804
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MARIE ODILE FOUCRAS ARCHITECTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
2.437
3.047
8.057
5.466
6.305
24.79
Financial autonomy
70.916
67.868
77.83
80.875
62.933
55.907
Repayment capacity
0.082
0.071
0.263
0.253
-0.116
-2.804
Cash flow / Revenue
17.973%
24.457%
23.773%
21.028%
-65.616%
-6.69%
Sector positioning
Debt ratio
24.792021
2019
2020
2021
Q1: 0.82
Med: 19.05
Q3: 67.37
Average+16 pts over 3 years
In 2021, the debt ratio of MARIE ODILE FOUCRAS ARCHI... (24.79) 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
55.91%2021
2019
2020
2021
Q1: 17.13%
Med: 43.38%
Q3: 63.33%
Good-9 pts over 3 years
In 2021, the financial autonomy of MARIE ODILE FOUCRAS ARCHI... (55.9%) 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
-2.8 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.1 years
Q3: 1.6 years
Excellent-32 pts over 3 years
In 2021, the repayment capacity of MARIE ODILE FOUCRAS ARCHI... (-2.80) 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 323.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
323.974
Interest coverage (2021)
?
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
-0.139
Liquidity indicators evolution MARIE ODILE FOUCRAS ARCHITECTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
351.709
309.777
535.007
670.509
292.055
323.974
Interest coverage
0.206
0.038
0.047
0.204
-0.097
-0.139
Sector positioning
Liquidity ratio
323.972021
2019
2020
2021
Q1: 166.74
Med: 256.06
Q3: 394.61
Good-13 pts over 3 years
In 2021, the liquidity ratio of MARIE ODILE FOUCRAS ARCHI... (323.97) 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
-0.14x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.79x
Average-32 pts over 3 years
In 2021, the interest coverage of MARIE ODILE FOUCRAS ARCHI... (-0.1x) 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: 178 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. The gap of 37 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 179 days of revenue, i.e. 968 k€ to permanently finance. Over 2016-2021, WCR increased by +577%, requiring additional financing.
Operating WCR (2021)
?
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
967 625 €
Customer credit (2021)
?
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
178 j
Supplier credit (2021)
?
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
141 j
Inventory turnover (2021)
?
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 (2021)
?
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
179 j
WCR and payment terms evolution MARIE ODILE FOUCRAS ARCHITECTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
142 954 €
-5 936 €
343 428 €
768 088 €
797 503 €
967 625 €
Inventory turnover (days)
26
0
0
0
0
0
Customer payment term (days)
60
52
65
106
148
178
Supplier payment term (days)
63
91
46
30
123
141
Positioning of MARIE ODILE FOUCRAS ARCHITECTE in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 343 076€ to 530 481€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
343k€420k€530k€
420 649 €Range: 343 076€ - 530 481€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare MARIE ODILE FOUCRAS ARCHITECTE with other companies in the same sector:
Frequently asked questions about MARIE ODILE FOUCRAS ARCHITECTE
What is the revenue of MARIE ODILE FOUCRAS ARCHITECTE ?
The revenue of MARIE ODILE FOUCRAS ARCHITECTE in 2021 is 1.9 M€.
Is MARIE ODILE FOUCRAS ARCHITECTE profitable?
MARIE ODILE FOUCRAS ARCHITECTE recorded a net loss in 2021.
Where is the headquarters of MARIE ODILE FOUCRAS ARCHITECTE ?
The headquarters of MARIE ODILE FOUCRAS ARCHITECTE is located in PARIS (75003), in the department Paris.
Where to find the tax return of MARIE ODILE FOUCRAS ARCHITECTE ?
The tax return of MARIE ODILE FOUCRAS ARCHITECTE 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 MARIE ODILE FOUCRAS ARCHITECTE operate?
MARIE ODILE FOUCRAS ARCHITECTE operates in the sector Activités d'architecture (NAF code 71.11Z). 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