Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-03-16 (8 years)Status: ActiveBusiness sector: Location de logementsLocation: SURESNES (92150), Hauts-de-Seine
RESIDENCE MARIE-REINE : revenue, balance sheet and financial ratios
RESIDENCE MARIE-REINE is a French company
founded 8 years ago,
specialized in the sector Location de logements.
Based in SURESNES (92150),
this company of category PME
shows in 2024 a revenue of 87 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESIDENCE MARIE-REINE (SIREN 839947983)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
87 437 €
82 752 €
99 482 €
95 200 €
73 950 €
49 325 €
14 725 €
Net income
1 005 €
-5 355 €
13 616 €
2 906 €
-13 856 €
-36 867 €
-7 882 €
EBITDA
1 008 €
-5 354 €
13 886 €
3 176 €
-13 586 €
-36 597 €
-7 612 €
Net margin
1.1%
-6.5%
13.7%
3.1%
-18.7%
-74.7%
-53.5%
Revenue and income statement
In 2024, RESIDENCE MARIE-REINE achieves revenue of 87 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +34.6%. Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 87 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 1 k€, representing 1.2% of revenue. Positive scissor effect: EBITDA margin improves by +7.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 1.1% 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
87 437 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
87 437 €
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
1 008 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 005 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 005 €
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
1.2%
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 22%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
21.903%
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
17.704%
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
1.149%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-136.69
20.201
45.377
40.165
25.741
22.435
21.903
Financial autonomy
38.079
16.053
29.598
27.36
19.837
18.052
17.704
Repayment capacity
-0.499
-0.151
-0.596
2.567
0.587
-1.364
7.315
Cash flow / Revenue
-51.694%
-74.196%
-18.372%
3.336%
13.958%
-6.471%
1.149%
Sector positioning
Debt ratio
21.92024
2022
2023
2024
Q1: -228.42
Med: 0.0
Q3: 66.96
Average
In 2024, the debt ratio of RESIDENCE MARIE-REINE (21.90) 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
17.7%2024
2022
2023
2024
Q1: 0.0%
Med: 9.05%
Q3: 61.96%
Good+16 pts over 3 years
In 2024, the financial autonomy of RESIDENCE MARIE-REINE (17.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
7.32 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.03 years
Average+11 pts over 3 years
In 2024, the repayment capacity of RESIDENCE MARIE-REINE (7.32) 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 6757.21. 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
6757.213
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
84.158
1203.589
968.856
1091.985
1562.177
6580.5
6757.213
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
6757.212024
2022
2023
2024
Q1: 9.92
Med: 137.87
Q3: 790.92
Excellent
In 2024, the liquidity ratio of RESIDENCE MARIE-REINE (6757.21) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average
In 2024, the interest coverage of RESIDENCE MARIE-REINE (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: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The gap of 65 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 79 days of revenue, i.e. 19 k€ to permanently finance. Over 2018-2024, WCR increased by +175%, requiring additional financing.
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
19 282 €
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
67 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
2 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
79 j
WCR and payment terms evolution RESIDENCE MARIE-REINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-25 647 €
-3 303 €
-2 802 €
7 233 €
4 967 €
11 018 €
19 282 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
39
0
0
32
24
39
67
Supplier payment term (days)
22
7
6
5
5
2
2
Positioning of RESIDENCE MARIE-REINE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of RESIDENCE MARIE-REINE is estimated at
25 350 €
(range 9 244€ - 46 978€).
With an EBITDA of 1 008€, 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
9k€25k€46k€
25 350 €Range: 9 244€ - 46 978€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 008 €×5.6x
Estimation5 645 €
1 494€ - 10 075€
Revenue Multiple30%
87 437 €×0.81x
Estimation70 529 €
26 951€ - 131 520€
Net Income Multiple20%
1 005 €×6.8x
Estimation6 848 €
2 059€ - 12 425€
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 logements)
Compare RESIDENCE MARIE-REINE with other companies in the same sector:
Frequently asked questions about RESIDENCE MARIE-REINE
What is the revenue of RESIDENCE MARIE-REINE ?
The revenue of RESIDENCE MARIE-REINE in 2024 is 87 k€.
Is RESIDENCE MARIE-REINE profitable?
Yes, RESIDENCE MARIE-REINE generated a net profit of 1 k€ in 2024.
Where is the headquarters of RESIDENCE MARIE-REINE ?
The headquarters of RESIDENCE MARIE-REINE is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of RESIDENCE MARIE-REINE ?
The tax return of RESIDENCE MARIE-REINE 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 RESIDENCE MARIE-REINE operate?
RESIDENCE MARIE-REINE operates in the sector Location de logements (NAF code 68.20A). 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