PROCIVIS HAUTE-SAVOIE : revenue, balance sheet and financial ratios
PROCIVIS HAUTE-SAVOIE is a French company
founded 68 years ago,
specialized in the sector Promotion immobilière de logements.
Based in ANNECY (74000),
this company of category PME
shows in 2024 a revenue of 1 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROCIVIS HAUTE-SAVOIE (SIREN 605821479)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 021 €
2 441 469 €
610 066 €
909 189 €
274 180 €
275 786 €
6 307 €
566 603 €
788 €
Net income
333 316 €
260 858 €
-95 696 €
-1 224 266 €
-1 507 833 €
290 709 €
25 482 €
149 081 €
111 545 €
EBITDA
-242 679 €
-244 441 €
-185 415 €
-111 808 €
-172 730 €
-180 194 €
-198 171 €
-138 720 €
-203 430 €
Net margin
32646.0%
10.7%
-15.7%
-134.7%
-549.9%
105.4%
404.0%
26.3%
14155.5%
Revenue and income statement
In 2024, PROCIVIS HAUTE-SAVOIE achieves revenue of 1 k€. Revenue is growing positively over 9 years (CAGR: +3.3%). Significant drop of -100% vs 2023. After deducting consumption (0 €), gross margin stands at 1 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 -243 k€, representing -23768.8% of revenue. Warning negative scissor effect: despite revenue change (-100%), EBITDA varies by +1%, reducing margin by 23758.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 333 k€, i.e. 32646.0% 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
1 021 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 021 €
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
-242 679 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-171 664 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
333 316 €
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
-23768.8%
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 0%. 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 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 25577.2% 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
0.0%
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
99.342%
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
25577.179%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
98.451
99.131
99.43
97.879
99.157
97.076
98.968
99.505
99.342
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
8429.949%
19.517%
20135.801%
259.345%
30.009%
28.218%
-19.839%
9.715%
25577.179%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of PROCIVIS HAUTE-SAVOIE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
99.34%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of PROCIVIS HAUTE-SAVOIE (99.3%) 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
0.0 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of PROCIVIS HAUTE-SAVOIE (0.00) 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 7649.93. 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
7649.926
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
1681.695
3052.633
6066.601
1574.876
4564.353
1415.078
4365.821
10735.482
7649.926
Interest coverage
0.0
-0.006
-633.631
-241.894
-930.454
-1336.124
-30.696
-22.708
-0.879
Sector positioning
Liquidity ratio
7649.932024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Excellent
In 2024, the liquidity ratio of PROCIVIS HAUTE-SAVOIE (7649.93) 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
-0.88x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average+23 pts over 3 years
In 2024, the interest coverage of PROCIVIS HAUTE-SAVOIE (-0.9x) 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: 4228 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. The gap of 4132 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 66835 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 610909 days of revenue, i.e. 1.7 M€ to permanently finance. Notable WCR improvement over the period (-26%), 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
1 732 607 €
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
4228 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
96 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
66835 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
610909 j
WCR and payment terms evolution PROCIVIS HAUTE-SAVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 338 910 €
2 934 658 €
2 742 998 €
4 139 901 €
4 226 548 €
4 632 736 €
4 174 993 €
1 747 848 €
1 732 607 €
Inventory turnover (days)
251477
741
68152
3386
3507
1261
1577
26
66835
Customer payment term (days)
374
1
44
1
1
0
3
2
4228
Supplier payment term (days)
188
38
124
73
78
86
125
117
96
Positioning of PROCIVIS HAUTE-SAVOIE 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 PROCIVIS HAUTE-SAVOIE is estimated at
313 289 €
(range 97 328€ - 861 932€).
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
97k€313k€861k€
313 289 €Range: 97 328€ - 861 932€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 021 €×0.28x
Estimation286 €
103€ - 703€
Net Income Multiple20%
333 316 €×2.3x
Estimation782 794 €
243 167€ - 2 153 776€
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 PROCIVIS HAUTE-SAVOIE with other companies in the same sector:
Frequently asked questions about PROCIVIS HAUTE-SAVOIE
What is the revenue of PROCIVIS HAUTE-SAVOIE ?
The revenue of PROCIVIS HAUTE-SAVOIE in 2024 is 1 k€.
Is PROCIVIS HAUTE-SAVOIE profitable?
Yes, PROCIVIS HAUTE-SAVOIE generated a net profit of 333 k€ in 2024.
Where is the headquarters of PROCIVIS HAUTE-SAVOIE ?
The headquarters of PROCIVIS HAUTE-SAVOIE is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of PROCIVIS HAUTE-SAVOIE ?
The tax return of PROCIVIS HAUTE-SAVOIE 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 PROCIVIS HAUTE-SAVOIE operate?
PROCIVIS HAUTE-SAVOIE 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