Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-07-08 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT QUENTIN (02100), Aisne
SAS BENIMMO FINANCES : revenue, balance sheet and financial ratios
SAS BENIMMO FINANCES is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT QUENTIN (02100),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS BENIMMO FINANCES (SIREN 491099784)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 171 131 €
2 144 883 €
2 634 183 €
9 899 771 €
4 999 568 €
1 303 159 €
12 132 €
352 034 €
Net income
-448 725 €
489 515 €
-1 547 788 €
505 565 €
84 097 €
57 716 €
588 210 €
310 649 €
EBITDA
-332 833 €
175 918 €
-2 396 696 €
804 495 €
700 381 €
286 083 €
-226 222 €
-6 852 €
Net margin
-38.3%
22.8%
-58.8%
5.1%
1.7%
4.4%
4848.4%
88.2%
Revenue and income statement
In 2023, SAS BENIMMO FINANCES achieves revenue of 1.2 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +18.7%. Significant drop of -45% vs 2022. After deducting consumption (26 k€), gross margin stands at 1.1 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -333 k€, representing -28.4% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -289%, reducing margin by 36.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -449 k€ (-38.3% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 171 131 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 145 531 €
EBITDA (2023)
?
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
-332 833 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-67 445 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-448 725 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-28.4%
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 0%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.036%
Financial autonomy (2023)
?
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
78.241%
Cash flow / Revenue (2023)
?
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
-21.655%
Repayment capacity (2023)
?
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
-0.003
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS BENIMMO FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
34.699
33.597
2.838
3.179
33.288
1.995
0.557
0.036
Financial autonomy
70.708
71.175
52.969
56.562
35.894
37.9
65.351
78.241
Repayment capacity
0.784
1.562
0.196
0.443
2.384
-0.025
0.057
-0.003
Cash flow / Revenue
284.685%
4515.449%
32.241%
4.299%
4.899%
-57.514%
11.065%
-21.655%
Sector positioning
Debt ratio
0.042023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Excellent
In 2023, the debt ratio of SAS BENIMMO FINANCES (0.04) 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
78.24%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good+29 pts over 3 years
In 2023, the financial autonomy of SAS BENIMMO FINANCES (78.2%) 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
-0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Excellent
In 2023, the repayment capacity of SAS BENIMMO FINANCES (-0.00) 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 453.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
453.158
Interest coverage (2023)
?
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
-5.731
Liquidity indicators evolution SAS BENIMMO FINANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
724.848
956.025
227.513
202.006
177.34
196.757
270.885
453.158
Interest coverage
-10267.411
-0.298
275.718
68.189
22.941
-1.902
14.245
-5.731
Sector positioning
Liquidity ratio
453.162023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average+10 pts over 3 years
In 2023, the liquidity ratio of SAS BENIMMO FINANCES (453.16) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-5.73x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average
In 2023, the interest coverage of SAS BENIMMO FINANCES (-5.7x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Overall, WCR represents 683 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2023, WCR increased by +222%, requiring additional financing.
Operating WCR (2023)
?
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
2 222 853 €
Customer credit (2023)
?
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
61 j
Supplier credit (2023)
?
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
71 j
Inventory turnover (2023)
?
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 (2023)
?
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
683 j
WCR and payment terms evolution SAS BENIMMO FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
691 377 €
1 369 884 €
1 684 333 €
2 351 197 €
6 955 282 €
2 268 216 €
2 927 336 €
2 222 853 €
Inventory turnover (days)
0
0
140
51
7
0
0
0
Customer payment term (days)
107
4908
379
46
121
91
29
61
Supplier payment term (days)
106
146
135
77
131
95
188
71
Positioning of SAS BENIMMO FINANCES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of SAS BENIMMO FINANCES is estimated at
281 631 €
(range 205 970€ - 836 413€).
The price/revenue ratio is 0.24x
(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 value2023
63 tx
205k€281k€836k€
281 631 €Range: 205 970€ - 836 413€
NAF 5 année 2023
Valuation method used
Revenue Multiple
1 171 131 €
×
0.24x
=281 631 €
Range: 205 970€ - 836 414€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Activités des sociétés holding)
Compare SAS BENIMMO FINANCES with other companies in the same sector:
Frequently asked questions about SAS BENIMMO FINANCES
What is the revenue of SAS BENIMMO FINANCES ?
The revenue of SAS BENIMMO FINANCES in 2023 is 1.2 M€.
Is SAS BENIMMO FINANCES profitable?
SAS BENIMMO FINANCES recorded a net loss in 2023.
Where is the headquarters of SAS BENIMMO FINANCES ?
The headquarters of SAS BENIMMO FINANCES is located in SAINT QUENTIN (02100), in the department Aisne.
Where to find the tax return of SAS BENIMMO FINANCES ?
The tax return of SAS BENIMMO FINANCES 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 BENIMMO FINANCES operate?
SAS BENIMMO FINANCES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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