Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-24 (12 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: ORSAY (91400), Essonne
QUATRE CANTONS : revenue, balance sheet and financial ratios
QUATRE CANTONS is a French company
founded 12 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in ORSAY (91400),
this company of category PME
shows in 2023 a revenue of 382 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - QUATRE CANTONS (SIREN 801997198)
Indicator
2023
2022
2020
2019
2018
2017
2016
2015
Revenue
382 300 €
1 179 057 €
1 680 870 €
1 062 000 €
992 000 €
892 500 €
280 000 €
901 518 €
Net income
7 079 €
235 232 €
239 567 €
-141 740 €
164 896 €
38 134 €
21 364 €
64 836 €
EBITDA
1 045 €
274 762 €
322 678 €
130 862 €
233 592 €
69 181 €
45 308 €
102 153 €
Net margin
1.9%
20.0%
14.3%
-13.3%
16.6%
4.3%
7.6%
7.2%
Revenue and income statement
In 2023, QUATRE CANTONS achieves revenue of 382 k€. Revenue is declining over the period 2015-2023 (CAGR: -10.2%). Significant drop of -68% vs 2022. After deducting consumption (81 k€), gross margin stands at 301 k€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1 k€, representing 0.3% of revenue. Warning negative scissor effect: despite revenue change (-68%), EBITDA varies by -100%, reducing margin by 23.0 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 7 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
382 300 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
301 356 €
EBITDA (2023)
?
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
1 045 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 905 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 079 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.3%
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 9%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.181%
Financial autonomy (2023)
?
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
84.411%
Cash flow / Revenue (2023)
?
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
1.852%
Repayment capacity (2023)
?
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
7.063
Solvency indicators evolution QUATRE CANTONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
Debt ratio
273.71
486.493
330.768
217.667
650.154
0.0
9.602
9.181
Financial autonomy
19.998
13.419
18.38
22.643
10.044
83.474
85.358
84.411
Repayment capacity
3.014
21.123
11.354
3.904
74.449
0.0
0.424
7.063
Cash flow / Revenue
7.192%
7.63%
4.273%
16.623%
1.267%
14.12%
10.325%
1.852%
Sector positioning
Debt ratio
9.182023
2020
2022
2023
Q1: 0.0
Med: 11.85
Q3: 222.35
Good+19 pts over 3 years
In 2023, the debt ratio of QUATRE CANTONS (9.18) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
84.41%2023
2020
2022
2023
Q1: 0.0%
Med: 17.0%
Q3: 60.15%
Excellent
In 2023, the financial autonomy of QUATRE CANTONS (84.4%) 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
7.06 years2023
2020
2022
2023
Q1: -7.1 years
Med: 0.0 years
Q3: 2.61 years
Average+25 pts over 3 years
In 2023, the repayment capacity of QUATRE CANTONS (7.06) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1269.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1269.046
Interest coverage (2023)
?
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 QUATRE CANTONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
395.794
469.458
480.16
338.832
389.02
602.631
1547.926
1269.046
Interest coverage
4.796
29.198
23.369
4.269
34.28
13.322
3.632
0.0
Sector positioning
Liquidity ratio
1269.052023
2020
2022
2023
Q1: 160.06
Med: 580.5
Q3: 3257.22
Good
In 2023, the liquidity ratio of QUATRE CANTONS (1269.05) 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
0.0x2023
2020
2022
2023
Q1: -5.83x
Med: 0.0x
Q3: 5.4x
Good-25 pts over 3 years
In 2023, the interest coverage of QUATRE CANTONS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 131 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. The gap of 121 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 563 days of revenue, i.e. 598 k€ to permanently finance. Over 2015-2023, WCR increased by +68%, requiring additional financing.
Operating WCR (2023)
?
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
597 650 €
Customer credit (2023)
?
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
131 j
Supplier credit (2023)
?
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
10 j
Inventory turnover (2023)
?
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 (2023)
?
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
563 j
WCR and payment terms evolution QUATRE CANTONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
Operating WCR
355 027 €
521 615 €
698 899 €
1 036 868 €
1 187 486 €
250 752 €
601 932 €
597 650 €
Inventory turnover (days)
71
605
159
259
397
0
67
0
Customer payment term (days)
0
0
0
0
0
0
6
131
Supplier payment term (days)
59
7
69
56
21
34
17
10
Positioning of QUATRE CANTONS in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 102 061€ to 172 998€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
102k€149k€172k€
149 103 €Range: 102 061€ - 172 998€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 des marchands de biens immobiliers)
Compare QUATRE CANTONS with other companies in the same sector:
Yes, QUATRE CANTONS generated a net profit of 7 k€ in 2023.
Where is the headquarters of QUATRE CANTONS ?
The headquarters of QUATRE CANTONS is located in ORSAY (91400), in the department Essonne.
Where to find the tax return of QUATRE CANTONS ?
The tax return of QUATRE CANTONS 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 QUATRE CANTONS operate?
QUATRE CANTONS operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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