Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-09-02 (6 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75016), Paris
RUE DES BRETONS IMMO : revenue, balance sheet and financial ratios
RUE DES BRETONS IMMO is a French company
founded 6 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75016),
this company of category PME
shows in 2024 a revenue of 16.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RUE DES BRETONS IMMO (SIREN 853723732)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
16 608 867 €
18 193 418 €
8 869 067 €
10 642 860 €
N/C
N/C
Net income
13 678 €
-897 963 €
316 886 €
2 471 412 €
-22 252 €
-22 118 €
EBITDA
46 573 €
-897 964 €
316 885 €
2 471 412 €
-22 253 €
-22 118 €
Net margin
0.1%
-4.9%
3.6%
23.2%
N/C
N/C
Revenue and income statement
In 2024, RUE DES BRETONS IMMO achieves revenue of 16.6 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.0%. Slight decline of -9% vs 2023. After deducting consumption (0 €), gross margin stands at 16.6 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 47 k€, representing 0.3% of revenue. Positive scissor effect: EBITDA margin improves by +5.2 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 14 k€, i.e. 0.1% 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
16 608 867 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 608 867 €
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
46 573 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 572 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 678 €
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
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 1911%. 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 5%. 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
1910.738%
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
4.821%
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
-15.879%
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
-43.901
Solvency indicators evolution RUE DES BRETONS IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
347.051
773.112
1573.602
1910.738
Financial autonomy
-390.279
-5.132
14.332
9.198
5.195
4.821
Repayment capacity
0.0
0.0
10.098
-71.3
-35.939
-43.901
Cash flow / Revenue
None%
None%
21.401%
-8.489%
-14.551%
-15.879%
Sector positioning
Debt ratio
1910.742024
2022
2023
2024
Q1: 0.0
Med: 7.32
Q3: 146.65
Watch
In 2024, the debt ratio of RUE DES BRETONS IMMO (1910.74) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
4.82%2024
2022
2023
2024
Q1: 1.14%
Med: 22.62%
Q3: 50.81%
Average-6 pts over 3 years
In 2024, the financial autonomy of RUE DES BRETONS IMMO (4.8%) 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
-43.9 years2024
2022
2023
2024
Q1: -1.2 years
Med: 0.0 years
Q3: 1.13 years
Excellent
In 2024, the repayment capacity of RUE DES BRETONS IMMO (-43.90) 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 3248.28. 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 5692.3x. 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
3248.281
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
5692.257
Liquidity indicators evolution RUE DES BRETONS IMMO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
20.397
95.118
278.151
507.67
797.391
3248.281
Interest coverage
0.0
0.0
7.838
337.605
-194.806
5692.257
Sector positioning
Liquidity ratio
3248.282024
2022
2023
2024
Q1: 132.88
Med: 245.31
Q3: 892.78
Excellent
In 2024, the liquidity ratio of RUE DES BRETONS IMMO (3248.28) 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
5692.26x2024
2022
2023
2024
Q1: -10.51x
Med: 0.0x
Q3: 3.62x
Excellent+9 pts over 3 years
In 2024, the interest coverage of RUE DES BRETONS IMMO (5692.3x) 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: 31 days. The company must finance 29 days of gap between collections and payments. Inventory turnover is 2408 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2505 days of revenue, i.e. 115.6 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
115 560 012 €
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
31 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
2408 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
2505 j
WCR and payment terms evolution RUE DES BRETONS IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
30 460 610 €
47 246 496 €
93 775 790 €
115 560 012 €
Inventory turnover (days)
0
0
977
2089
1842
2408
Customer payment term (days)
0
0
360
0
27
60
Supplier payment term (days)
360
5
125
72
52
31
Positioning of RUE DES BRETONS IMMO in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of RUE DES BRETONS IMMO is estimated at
1 423 744 €
(range 512 895€ - 3 517 090€).
With an EBITDA of 46 573€, the sector multiple of 1.0x is applied.
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
512k€1423k€3517k€
1 423 744 €Range: 512 895€ - 3 517 090€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
46 573 €×1.0x
Estimation46 730 €
19 297€ - 142 126€
Revenue Multiple30%
16 608 867 €×0.28x
Estimation4 646 518 €
1 670 836€ - 11 427 837€
Net Income Multiple20%
13 678 €×2.3x
Estimation32 123 €
9 979€ - 88 383€
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 bureaux)
Compare RUE DES BRETONS IMMO with other companies in the same sector:
Frequently asked questions about RUE DES BRETONS IMMO
What is the revenue of RUE DES BRETONS IMMO ?
The revenue of RUE DES BRETONS IMMO in 2024 is 16.6 M€.
Is RUE DES BRETONS IMMO profitable?
Yes, RUE DES BRETONS IMMO generated a net profit of 14 k€ in 2024.
Where is the headquarters of RUE DES BRETONS IMMO ?
The headquarters of RUE DES BRETONS IMMO is located in PARIS (75016), in the department Paris.
Where to find the tax return of RUE DES BRETONS IMMO ?
The tax return of RUE DES BRETONS IMMO 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 RUE DES BRETONS IMMO operate?
RUE DES BRETONS IMMO operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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