Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1996-12-10 (29 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75013), Paris
SAS 83 AVENUE BOSQUET : revenue, balance sheet and financial ratios
SAS 83 AVENUE BOSQUET is a French company
founded 29 years ago,
specialized in the sector Location de logements.
Based in PARIS (75013),
this company of category GE
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS 83 AVENUE BOSQUET (SIREN 410550032)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 582 660 €
1 561 000 €
1 487 368 €
1 492 949 €
1 443 558 €
1 462 447 €
1 420 913 €
1 380 670 €
1 408 012 €
Net income
634 579 €
733 919 €
677 477 €
634 824 €
563 463 €
635 075 €
428 405 €
507 353 €
506 315 €
EBITDA
797 837 €
927 528 €
883 301 €
924 609 €
789 835 €
912 294 €
719 317 €
777 752 €
927 113 €
Net margin
40.1%
47.0%
45.5%
42.5%
39.0%
43.4%
30.1%
36.7%
36.0%
Revenue and income statement
In 2024, SAS 83 AVENUE BOSQUET achieves revenue of 1.6 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 1.6 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 798 k€, representing 50.4% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -14%, reducing margin by 9.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 635 k€, i.e. 40.1% 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
1 582 660 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 582 660 €
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
797 837 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
798 185 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
634 579 €
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
50.4%
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 3%. 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 88%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 40.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
2.671%
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
88.324%
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
40.541%
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
0.271
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS 83 AVENUE BOSQUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
87.105
85.003
87.064
48.212
12.336
3.123
2.935
3.026
2.671
Financial autonomy
51.421
51.971
50.349
62.309
83.497
87.508
90.348
89.393
88.324
Repayment capacity
8.322
9.312
10.476
4.618
1.368
0.259
0.256
0.269
0.271
Cash flow / Revenue
40.494%
36.19%
31.71%
40.339%
35.026%
46.033%
44.5%
42.361%
40.541%
Sector positioning
Debt ratio
2.672024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Average
In 2024, the debt ratio of SAS 83 AVENUE BOSQUET (2.67) 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
88.32%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Excellent
In 2024, the financial autonomy of SAS 83 AVENUE BOSQUET (88.3%) 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
0.27 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Average+8 pts over 3 years
In 2024, the repayment capacity of SAS 83 AVENUE BOSQUET (0.27) 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 298.43. 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
298.431
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
0.0
Liquidity indicators evolution SAS 83 AVENUE BOSQUET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1151.218
1155.166
803.74
496.01
287.847
171.159
221.499
239.72
298.431
Interest coverage
10.042
10.249
12.044
6.713
3.421
0.763
0.255
0.0
0.0
Sector positioning
Liquidity ratio
298.432024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Good
In 2024, the liquidity ratio of SAS 83 AVENUE BOSQUET (298.43) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average-25 pts over 3 years
In 2024, the interest coverage of SAS 83 AVENUE BOSQUET (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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 138 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Overall, WCR represents 46 days of revenue, i.e. 204 k€ to permanently finance. Over 2016-2024, WCR increased by +746%, 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
204 147 €
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
71 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
138 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
46 j
WCR and payment terms evolution SAS 83 AVENUE BOSQUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
24 119 €
143 396 €
41 704 €
214 219 €
163 512 €
56 523 €
20 094 €
192 424 €
204 147 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
77
78
76
88
85
75
45
67
71
Supplier payment term (days)
82
91
158
213
93
154
123
149
138
Positioning of SAS 83 AVENUE BOSQUET in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SAS 83 AVENUE BOSQUET is estimated at
3 481 706 €
(range 997 703€ - 6 270 479€).
With an EBITDA of 797 837€, 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
997k€3481k€6270k€
3 481 706 €Range: 997 703€ - 6 270 479€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
797 837 €×5.6x
Estimation4 467 750 €
1 182 643€ - 7 974 383€
Revenue Multiple30%
1 582 660 €×0.81x
Estimation1 276 617 €
487 836€ - 2 380 579€
Net Income Multiple20%
634 579 €×6.8x
Estimation4 324 231 €
1 300 159€ - 7 845 572€
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 SAS 83 AVENUE BOSQUET with other companies in the same sector:
Frequently asked questions about SAS 83 AVENUE BOSQUET
What is the revenue of SAS 83 AVENUE BOSQUET ?
The revenue of SAS 83 AVENUE BOSQUET in 2024 is 1.6 M€.
Is SAS 83 AVENUE BOSQUET profitable?
Yes, SAS 83 AVENUE BOSQUET generated a net profit of 635 k€ in 2024.
Where is the headquarters of SAS 83 AVENUE BOSQUET ?
The headquarters of SAS 83 AVENUE BOSQUET is located in PARIS (75013), in the department Paris.
Where to find the tax return of SAS 83 AVENUE BOSQUET ?
The tax return of SAS 83 AVENUE BOSQUET 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 SAS 83 AVENUE BOSQUET operate?
SAS 83 AVENUE BOSQUET 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