Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2000-10-30 (25 years)Status: ActiveBusiness sector: Activités combinées de soutien lié aux bâtiments Location: PARIS (75017), Paris
PROTERTIA FM : revenue, balance sheet and financial ratios
PROTERTIA FM is a French company
founded 25 years ago,
specialized in the sector Activités combinées de soutien lié aux bâtiments .
Based in PARIS (75017),
this company of category GE
shows in 2024 a revenue of 10.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROTERTIA FM (SIREN 433466323)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 036 212 €
13 645 701 €
13 174 604 €
13 030 492 €
13 679 060 €
14 463 423 €
13 506 376 €
12 527 294 €
13 252 454 €
Net income
834 140 €
684 105 €
822 200 €
676 058 €
1 001 520 €
1 810 826 €
1 050 555 €
769 265 €
839 025 €
EBITDA
1 010 581 €
854 164 €
830 869 €
998 438 €
1 520 587 €
2 838 401 €
1 464 565 €
905 253 €
1 037 459 €
Net margin
8.3%
5.0%
6.2%
5.2%
7.3%
12.5%
7.8%
6.1%
6.3%
Revenue and income statement
In 2024, PROTERTIA FM achieves revenue of 10.0 M€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -26% vs 2023. After deducting consumption (0 €), gross margin stands at 10.0 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 1.0 M€, representing 10.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 834 k€, i.e. 8.3% 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
10 036 212 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 036 212 €
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
1 010 581 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
962 574 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
834 140 €
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
10.0%
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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 8.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
15.674%
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
8.773%
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
0.0
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
0.0
0.189
4.348
19.349
0.0
0.0
0.0
1.624
0.0
Financial autonomy
8.936
9.072
12.826
21.342
10.621
9.885
12.365
10.833
15.674
Repayment capacity
0.0
0.002
0.041
0.179
0.0
0.0
0.0
0.017
0.0
Cash flow / Revenue
6.352%
6.514%
8.516%
13.825%
8.51%
5.766%
5.265%
5.316%
8.773%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 31.45
Excellent
In 2024, the debt ratio of PROTERTIA FM (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
15.67%2024
2022
2023
2024
Q1: 1.33%
Med: 16.55%
Q3: 45.31%
Average
In 2024, the financial autonomy of PROTERTIA FM (15.7%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Excellent
In 2024, the repayment capacity of PROTERTIA FM (0.00) 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 132.98. 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
132.979
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
0.0
Liquidity indicators evolution PROTERTIA FM
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
111.812
111.677
140.738
142.569
162.922
141.975
123.761
121.951
132.979
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
132.982024
2022
2023
2024
Q1: 107.44
Med: 165.68
Q3: 316.08
Average
In 2024, the liquidity ratio of PROTERTIA FM (132.98) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Average
In 2024, the interest coverage of PROTERTIA FM (0.0x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 119 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). Overall, WCR represents 138 days of revenue, i.e. 3.8 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
3 849 088 €
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
42 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
119 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
138 j
WCR and payment terms evolution PROTERTIA FM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 398 724 €
3 190 952 €
3 981 274 €
5 935 066 €
4 729 535 €
4 032 546 €
4 782 118 €
4 242 585 €
3 849 088 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
106
110
131
39
106
61
32
68
42
Supplier payment term (days)
74
75
93
119
115
101
119
95
119
Positioning of PROTERTIA FM in its sector
Comparison with sector Activités combinées de soutien lié aux bâtiments
Valuation estimate
Based on 56 transactions of similar company sales
in 2024,
the value of PROTERTIA FM is estimated at
3 636 913 €
(range 1 782 672€ - 5 373 261€).
With an EBITDA of 1 010 581€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.35x
(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
56 tx
1782k€3636k€5373k€
3 636 913 €Range: 1 782 672€ - 5 373 261€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 010 581 €×3.3x
Estimation3 371 011 €
2 162 608€ - 4 940 508€
Revenue Multiple30%
10 036 212 €×0.35x
Estimation3 485 260 €
2 002 822€ - 4 687 752€
Net Income Multiple20%
834 140 €×5.4x
Estimation4 529 150 €
502 611€ - 7 483 407€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 combinées de soutien lié aux bâtiments )
Compare PROTERTIA FM with other companies in the same sector:
Yes, PROTERTIA FM generated a net profit of 834 k€ in 2024.
Where is the headquarters of PROTERTIA FM ?
The headquarters of PROTERTIA FM is located in PARIS (75017), in the department Paris.
Where to find the tax return of PROTERTIA FM ?
The tax return of PROTERTIA FM 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 PROTERTIA FM operate?
PROTERTIA FM operates in the sector Activités combinées de soutien lié aux bâtiments (NAF code 81.10Z). 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