Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-03-04 (35 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: PERPIGNAN (66100), Pyrenees-Orientales
SA FRANCOIS FONDEVILLE : revenue, balance sheet and financial ratios
SA FRANCOIS FONDEVILLE is a French company
founded 35 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in PERPIGNAN (66100),
this company of category ETI
shows in 2022 a revenue of 53.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA FRANCOIS FONDEVILLE (SIREN 381293463)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
53 226 668 €
49 992 628 €
49 667 221 €
56 888 514 €
64 885 302 €
104 738 993 €
101 399 543 €
Net income
-1 701 595 €
-611 362 €
-119 467 €
4 895 463 €
-21 771 644 €
-14 244 886 €
-2 127 345 €
EBITDA
-169 413 €
-559 227 €
-1 014 820 €
569 464 €
-21 032 711 €
-8 203 231 €
-2 763 883 €
Net margin
-3.2%
-1.2%
-0.2%
8.6%
-33.6%
-13.6%
-2.1%
Revenue and income statement
In 2022, SA FRANCOIS FONDEVILLE achieves revenue of 53.2 M€. Revenue is declining over the period 2016-2022 (CAGR: -10.2%). Vs 2021: +6%. After deducting consumption (13.1 M€), gross margin stands at 40.1 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -169 k€, representing -0.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.7 M€ (-3.2% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
53 226 668 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
40 077 469 €
EBITDA (2022)
?
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
-169 413 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
539 788 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 701 595 €
EBITDA margin (2022)
?
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 -33%. 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 -79%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-33.043%
Financial autonomy (2022)
?
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
-79.387%
Cash flow / Revenue (2022)
?
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
-4.594%
Repayment capacity (2022)
?
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
-2.503
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SA FRANCOIS FONDEVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
231.386
-289.247
-29.352
-17.541
-16.082
-29.657
-33.043
Financial autonomy
11.488
-12.406
-78.985
-81.343
-81.652
-78.679
-79.387
Repayment capacity
-1.114
-0.198
-0.063
0.302
-0.9
-5.178
-2.503
Cash flow / Revenue
-1.99%
-8.382%
-39.292%
11.364%
-4.313%
-2.185%
-4.594%
Sector positioning
Debt ratio
-33.042022
2020
2021
2022
Q1: 0.04
Med: 15.54
Q3: 75.33
Excellent
In 2022, the debt ratio of SA FRANCOIS FONDEVILLE (-33.04) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-79.39%2022
2020
2021
2022
Q1: 5.13%
Med: 22.55%
Q3: 44.55%
Watch
In 2022, the financial autonomy of SA FRANCOIS FONDEVILLE (-79.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.5 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.04 years
Q3: 1.61 years
Excellent
In 2022, the repayment capacity of SA FRANCOIS FONDEVILLE (-2.50) 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 59.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
59.661
Interest coverage (2022)
?
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
-68.455
Liquidity indicators evolution SA FRANCOIS FONDEVILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
0.0
0.0
56.071
54.624
53.861
58.879
59.661
Interest coverage
-10.643
-6.825
-2.115
6.168
-7.932
-13.709
-68.455
Sector positioning
Liquidity ratio
59.662022
2020
2021
2022
Q1: 126.84
Med: 178.37
Q3: 283.8
Watch+12 pts over 3 years
In 2022, the liquidity ratio of SA FRANCOIS FONDEVILLE (59.66) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-68.45x2022
2020
2021
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.25x
Average
In 2022, the interest coverage of SA FRANCOIS FONDEVILLE (-68.5x) 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: 171 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. The gap of 43 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-16 days): operations structurally generate cash. Over 2016-2022, WCR increased by +88%, requiring additional financing.
Operating WCR (2022)
?
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
-2 413 297 €
Customer credit (2022)
?
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
171 j
Supplier credit (2022)
?
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
128 j
Inventory turnover (2022)
?
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 (2022)
?
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
-16 j
WCR and payment terms evolution SA FRANCOIS FONDEVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-19 886 478 €
-24 648 227 €
-2 907 510 €
-6 826 622 €
-6 599 284 €
-4 355 858 €
-2 413 297 €
Inventory turnover (days)
0
0
1
0
0
0
0
Customer payment term (days)
0
0
81
117
150
172
171
Supplier payment term (days)
71
61
91
108
120
121
128
Positioning of SA FRANCOIS FONDEVILLE in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of SA FRANCOIS FONDEVILLE is estimated at
5 856 863 €
(range 4 075 954€ - 22 963 711€).
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2022
113 transactions
4075k€5856k€22963k€
5 856 863 €Range: 4 075 954€ - 22 963 711€
NAF 5 all-time
Valuation method used
Revenue Multiple
53 226 668 €
×
0.11x
=5 856 864 €
Range: 4 075 954€ - 22 963 711€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare SA FRANCOIS FONDEVILLE with other companies in the same sector:
Frequently asked questions about SA FRANCOIS FONDEVILLE
What is the revenue of SA FRANCOIS FONDEVILLE ?
The revenue of SA FRANCOIS FONDEVILLE in 2022 is 53.2 M€.
Is SA FRANCOIS FONDEVILLE profitable?
SA FRANCOIS FONDEVILLE recorded a net loss in 2022.
Where is the headquarters of SA FRANCOIS FONDEVILLE ?
The headquarters of SA FRANCOIS FONDEVILLE is located in PERPIGNAN (66100), in the department Pyrenees-Orientales.
Where to find the tax return of SA FRANCOIS FONDEVILLE ?
The tax return of SA FRANCOIS FONDEVILLE 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 SA FRANCOIS FONDEVILLE operate?
SA FRANCOIS FONDEVILLE operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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