Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-03-01 (22 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LILLE (59800), Nord
PRIMERA DEVELOPPEMENT : revenue, balance sheet and financial ratios
PRIMERA DEVELOPPEMENT is a French company
founded 22 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LILLE (59800),
this company of category PME
shows in 2024 a revenue of 605 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRIMERA DEVELOPPEMENT (SIREN 477593768)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
605 167 €
1 584 995 €
223 328 €
451 152 €
2 159 552 €
644 946 €
778 527 €
958 613 €
828 926 €
Net income
36 280 €
257 680 €
17 926 €
280 411 €
636 605 €
464 519 €
11 537 €
118 093 €
45 579 €
EBITDA
27 473 €
157 305 €
-209 718 €
-121 984 €
443 138 €
85 234 €
138 397 €
-182 105 €
419 835 €
Net margin
6.0%
16.3%
8.0%
62.2%
29.5%
72.0%
1.5%
12.3%
5.5%
Revenue and income statement
In 2024, PRIMERA DEVELOPPEMENT achieves revenue of 605 k€. Activity remains stable over the period (CAGR: -3.9%). Significant drop of -62% vs 2023. After deducting consumption (0 €), gross margin stands at 605 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 27 k€, representing 4.5% of revenue. Warning negative scissor effect: despite revenue change (-62%), EBITDA varies by -83%, reducing margin by 5.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 36 k€, i.e. 6.0% 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
605 167 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
605 167 €
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
27 473 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
92 745 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 280 €
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
4.5%
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 3%. 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 69%. 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
2.761%
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
68.861%
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
-3.265%
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
-2.948
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 PRIMERA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.824
1.434
77.742
52.189
17.475
19.24
18.803
15.046
2.761
Financial autonomy
50.775
61.151
41.034
50.892
59.408
54.975
45.952
63.536
68.861
Repayment capacity
0.075
-0.07
18.343
1.406
1.016
1.356
-1.06
1.154
-2.948
Cash flow / Revenue
48.635%
-18.276%
4.608%
74.277%
14.556%
63.135%
-40.082%
17.626%
-3.265%
Sector positioning
Debt ratio
2.762024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average
In 2024, the debt ratio of PRIMERA DEVELOPPEMENT (2.76) 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
68.86%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of PRIMERA DEVELOPPEMENT (68.9%) 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
-2.95 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of PRIMERA DEVELOPPEMENT (-2.95) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 218.28. 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 2.6x. Financial charges are adequately covered by operations.
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
218.284
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
2.613
Liquidity indicators evolution PRIMERA DEVELOPPEMENT
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
547.598
188.633
435.245
675.8
331.044
635.053
347.064
262.33
218.284
Interest coverage
0.274
-0.849
7.558
1.119
0.534
-1.891
-0.666
0.581
2.613
Sector positioning
Liquidity ratio
218.282024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average-15 pts over 3 years
In 2024, the liquidity ratio of PRIMERA DEVELOPPEMENT (218.28) 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
2.61x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent+30 pts over 3 years
In 2024, the interest coverage of PRIMERA DEVELOPPEMENT (2.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 244 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 568 days. Excellent situation: suppliers finance 324 days of the operating cycle (retail model). Inventory turnover is 145 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 330 days of revenue, i.e. 555 k€ to permanently finance. Notable WCR improvement over the period (-39%), 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
555 356 €
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
244 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
568 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
145 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
330 j
WCR and payment terms evolution PRIMERA DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
911 570 €
131 387 €
819 610 €
1 139 342 €
169 719 €
852 664 €
287 709 €
672 212 €
555 356 €
Inventory turnover (days)
354
53
389
595
21
885
1679
97
145
Customer payment term (days)
55
59
73
48
35
0
778
70
244
Supplier payment term (days)
12
101
29
112
177
56
197
219
568
Positioning of PRIMERA DEVELOPPEMENT 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 PRIMERA DEVELOPPEMENT is estimated at
81 614 €
(range 29 248€ - 213 722€).
With an EBITDA of 27 473€, 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
29k€81k€213k€
81 614 €Range: 29 248€ - 213 722€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
27 473 €×1.0x
Estimation27 565 €
11 383€ - 83 839€
Revenue Multiple30%
605 167 €×0.28x
Estimation169 302 €
60 879€ - 416 389€
Net Income Multiple20%
36 280 €×2.3x
Estimation85 204 €
26 468€ - 234 429€
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 PRIMERA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about PRIMERA DEVELOPPEMENT
What is the revenue of PRIMERA DEVELOPPEMENT ?
The revenue of PRIMERA DEVELOPPEMENT in 2024 is 605 k€.
Is PRIMERA DEVELOPPEMENT profitable?
Yes, PRIMERA DEVELOPPEMENT generated a net profit of 36 k€ in 2024.
Where is the headquarters of PRIMERA DEVELOPPEMENT ?
The headquarters of PRIMERA DEVELOPPEMENT is located in LILLE (59800), in the department Nord.
Where to find the tax return of PRIMERA DEVELOPPEMENT ?
The tax return of PRIMERA DEVELOPPEMENT 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 PRIMERA DEVELOPPEMENT operate?
PRIMERA DEVELOPPEMENT 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