S A AGRICOLE FORESTIERE DES BROUILLETS : revenue, balance sheet and financial ratios

S A AGRICOLE FORESTIERE DES BROUILLETS is a French company founded 22 years ago, specialized in the sector Location de terrains et d'autres biens immobiliers. Based in PARIS (75017), this company of category PME shows in 2019 a revenue of 102 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - S A AGRICOLE FORESTIERE DES BROUILLETS (SIREN 652019969)
Indicator 2019 2018 2017 2016
Revenue 101 901 € 97 843 € 96 757 € 72 091 €
Net income 40 107 € 41 398 € 44 463 € 24 020 €
EBITDA 62 825 € 64 924 € 69 164 € 40 473 €
Net margin 39.4% 42.3% 46.0% 33.3%

Revenue and income statement

En 2019, S A AGRICOLE FORESTIERE DES BROUILLETS alcanza unos ingresos de 102 k€. En el período 2016-2019, la empresa muestra un fuerte crecimiento con una TCAC de +12.2%. Vs 2018: +4%. Tras deducir el consumo (0 €), el margen bruto se sitúa en 102 k€, es decir, una tasa del 100%. El EBITDA alcanza 63 k€, representando el 61.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+4%), el EBITDA varía en -3%, reduciendo el margen en 4.7 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 40 k€, es decir, el 39.4% de los ingresos.

Revenue (2019) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

101 901 €

Gross margin (2019) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

101 901 €

EBITDA (2019) ?
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

62 825 €

EBIT (2019) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

48 821 €

Net income (2019) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

40 107 €

EBITDA margin (2019) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

61.7%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 89%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.0 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 53.1% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.

Debt ratio (2019) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

0.119%

Financial autonomy (2019) ?
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

89.289%

Cash flow / Revenue (2019) ?
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

53.147%

Repayment capacity (2019) ?
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

0.01

Asset age ratio (2019) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

45.0%

Solvency indicators evolution
S A AGRICOLE FORESTIERE DES BROUILLETS

Sector positioning

Ratio de endeudamiento
0.12 2019
2017
2018
2019
Q1: 0.0
Med: 12.64
Q3: 156.12
Bueno

En 2019, el ratio de endeudamiento de S A AGRICOLE FORESTIERE D... (0.12) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.

Autonomía financiera
89.29% 2019
2017
2018
2019
Q1: 2.78%
Med: 38.42%
Q3: 79.82%
Excelente

En 2019, el autonomía financiera de S A AGRICOLE FORESTIERE D... (89.3%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.

Capacidad de reembolso
0.01 ans 2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.55 ans
Q3: 8.61 ans
Bueno

En 2019, el capacidad de reembolso de S A AGRICOLE FORESTIERE D... (0.0 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.

Liquidity ratios

El ratio de liquidez se sitúa en 527.97. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.

Liquidity ratio (2019) ?
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

527.968

Interest coverage (2019) ?
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
S A AGRICOLE FORESTIERE DES BROUILLETS

Sector positioning

Ratio de liquidez
527.97 2019
2017
2018
2019
Q1: 72.53
Med: 242.03
Q3: 940.51
Bueno -15 pts over 3 years

En 2019, el ratio de liquidez de S A AGRICOLE FORESTIERE D... (527.97) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.

Cobertura de intereses
0.0x 2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 13.73x
Average

En 2019, el cobertura de intereses de S A AGRICOLE FORESTIERE D... (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 153 días. Plazo proveedores: 157 días. Situación favorable. El FM representa 599 días de ingresos. Notable mejora del FM durante el período (-32%), liberando tesorería.

Operating WCR (2019) ?
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

169 429 €

Customer credit (2019) ?
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

153 j

Supplier credit (2019) ?
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

157 j

Inventory turnover (2019) ?
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 (2019) ?
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

599 j

WCR and payment terms evolution
S A AGRICOLE FORESTIERE DES BROUILLETS

Positioning of S A AGRICOLE FORESTIERE DES BROUILLETS in its sector

Comparison with sector Location de terrains et d'autres biens immobiliers

Valuation estimate

Based on 234 transactions of similar company sales in 2019, the value of S A AGRICOLE FORESTIERE DES BROUILLETS is estimated at 243 748 € (range 84 210€ - 468 371€). With an EBITDA of 62 825€, the sector multiple of 5.5x is applied. The price/revenue ratio is 0.69x (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 value 2019
234 transactions
84k€ 243k€ 468k€
243 748 € Range: 84 210€ - 468 371€
NAF 5 année 2019

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
62 825 € × 5.5x
Estimation 342 718 €
109 637€ - 657 978€
Revenue Multiple 30%
101 901 € × 0.69x
Estimation 70 209 €
33 558€ - 118 545€
Net Income Multiple 20%
40 107 € × 6.4x
Estimation 256 632 €
96 624€ - 519 095€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 234 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 S A AGRICOLE FORESTIERE DES BROUILLETS with other companies in the same sector:

Voir toutes les statistiques du secteur Location de terrains et d'autres biens immobiliers

Frequently asked questions about S A AGRICOLE FORESTIERE DES BROUILLETS

What is the revenue of S A AGRICOLE FORESTIERE DES BROUILLETS ?

The revenue of S A AGRICOLE FORESTIERE DES BROUILLETS in 2019 is 102 k€.

Is S A AGRICOLE FORESTIERE DES BROUILLETS profitable?

Yes, S A AGRICOLE FORESTIERE DES BROUILLETS generated a net profit of 40 k€ in 2019.

Where is the headquarters of S A AGRICOLE FORESTIERE DES BROUILLETS ?

The headquarters of S A AGRICOLE FORESTIERE DES BROUILLETS is located in PARIS (75017), in the department Paris.

Where to find the tax return of S A AGRICOLE FORESTIERE DES BROUILLETS ?

The tax return of S A AGRICOLE FORESTIERE DES BROUILLETS 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 S A AGRICOLE FORESTIERE DES BROUILLETS operate?

S A AGRICOLE FORESTIERE DES BROUILLETS 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.