Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1996-08-06 (29 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75015), Paris
PUTEAUX RUEIL : revenue, balance sheet and financial ratios
PUTEAUX RUEIL is a French company
founded 29 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75015),
this company of category ETI
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PUTEAUX RUEIL (SIREN 408571883)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 179 201 €
1 725 539 €
1 565 082 €
2 694 117 €
2 445 601 €
3 056 833 €
3 943 956 €
4 021 655 €
3 866 357 €
Net income
3 560 352 €
191 359 €
-1 517 972 €
-254 374 €
233 889 €
-1 192 528 €
-1 623 231 €
294 569 €
1 084 456 €
EBITDA
844 588 €
576 748 €
520 053 €
1 172 399 €
1 315 248 €
1 735 097 €
2 750 306 €
2 706 502 €
2 552 568 €
Net margin
163.4%
11.1%
-97.0%
-9.4%
9.6%
-39.0%
-41.2%
7.3%
28.0%
Revenue and income statement
In 2024, PUTEAUX RUEIL achieves revenue of 2.2 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.9%). Vs 2023, growth of +26% (1.7 M€ -> 2.2 M€). After deducting consumption (0 €), gross margin stands at 2.2 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 845 k€, representing 38.8% of revenue. Positive scissor effect: EBITDA margin improves by +5.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.6 M€, i.e. 163.4% 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
2 179 201 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 179 201 €
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
844 588 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-54 734 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 560 352 €
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
38.8%
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 3901%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
3900.936%
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
1.588%
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
-70.706%
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
-6.119
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
6740.436
4280.669
-4510.659
-1636.195
-1809.558
-1563.309
-907.974
-939.236
3900.936
Financial autonomy
1.44
2.242
-2.2
-6.377
-5.682
-6.597
-11.788
-11.437
1.588
Repayment capacity
33.842
30.296
28.542
22.334
39.341
32.999
-75.499
-13129.8
-6.119
Cash flow / Revenue
28.314%
29.659%
31.216%
47.251%
32.682%
34.164%
-26.971%
-0.138%
-70.706%
Sector positioning
Debt ratio
3900.942024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average+50 pts over 3 years
In 2024, the debt ratio of PUTEAUX RUEIL (3900.94) 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
1.59%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average
In 2024, the financial autonomy of PUTEAUX RUEIL (1.6%) 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
-6.12 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Excellent
In 2024, the repayment capacity of PUTEAUX RUEIL (-6.12) 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 108.92. 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 288.2x. Operating income very largely covers interest expenses: high safety margin.
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
108.918
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
288.247
Liquidity indicators evolution PUTEAUX RUEIL
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
303.469
313.154
223.278
68.622
50.729
63.963
167.01
109.443
108.918
Interest coverage
57.117
55.699
55.235
16.637
20.776
21.492
181.207
101.529
288.247
Sector positioning
Liquidity ratio
108.922024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Average-8 pts over 3 years
In 2024, the liquidity ratio of PUTEAUX RUEIL (108.92) 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
288.25x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Excellent
In 2024, the interest coverage of PUTEAUX RUEIL (288.2x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 24 days of gap between collections and payments. WCR is negative (-789 days): operations structurally generate cash. Notable WCR improvement over the period (-3397%), 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
-4 774 629 €
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
60 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
36 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
-789 j
WCR and payment terms evolution PUTEAUX RUEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-136 521 €
-90 166 €
1 435 916 €
-184 480 €
-367 378 €
-502 237 €
-291 246 €
-207 513 €
-4 774 629 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
1
9
13
6
26
28
104
85
60
Supplier payment term (days)
48
42
52
5
28
19
42
38
36
Positioning of PUTEAUX RUEIL in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of PUTEAUX RUEIL is estimated at
7 744 398 €
(range 2 286 412€ - 14 007 823€).
With an EBITDA of 844 588€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
2286k€7744k€14007k€
7 744 398 €Range: 2 286 412€ - 14 007 823€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
844 588 €×5.6x
Estimation4 729 547 €
1 251 942€ - 8 441 659€
Revenue Multiple30%
2 179 201 €×0.81x
Estimation1 757 803 €
671 713€ - 3 277 874€
Net Income Multiple20%
3 560 352 €×6.8x
Estimation24 261 417 €
7 294 638€ - 44 018 159€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare PUTEAUX RUEIL with other companies in the same sector:
Yes, PUTEAUX RUEIL generated a net profit of 3.6 M€ in 2024.
Where is the headquarters of PUTEAUX RUEIL ?
The headquarters of PUTEAUX RUEIL is located in PARIS (75015), in the department Paris.
Where to find the tax return of PUTEAUX RUEIL ?
The tax return of PUTEAUX RUEIL 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 PUTEAUX RUEIL operate?
PUTEAUX RUEIL operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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