Employees: 01 (2023.0)Legal category: Société coopérativeSize: PMECreation date: 1976-03-26 (50 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75005), Paris
SCI DU 12 RUE SAINT VICTOR : revenue, balance sheet and financial ratios
SCI DU 12 RUE SAINT VICTOR is a French company
founded 50 years ago,
specialized in the sector Location de logements.
Based in PARIS (75005),
this company of category PME
shows in 2017 a revenue of 169 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCI DU 12 RUE SAINT VICTOR (SIREN 422668129)
Indicator
2017
2016
2015
2014
Revenue
168 780 €
174 777 €
178 334 €
180 395 €
Net income
20 320 €
98 008 €
124 577 €
148 119 €
EBITDA
22 760 €
100 447 €
127 016 €
150 558 €
Net margin
12.0%
56.1%
69.9%
82.1%
Revenue and income statement
In 2017, SCI DU 12 RUE SAINT VICTOR achieves revenue of 169 k€. Activity remains stable over the period (CAGR: -2.2%). Slight decline of -3% vs 2016. After deducting consumption (0 €), gross margin stands at 169 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 13.5% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -77%, reducing margin by 44.0 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 12.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
168 780 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
168 780 €
EBITDA (2017)
?
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
22 760 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 321 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 320 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
13.5%
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 100%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 13.5% 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 (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2017)
?
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
100.0%
Cash flow / Revenue (2017)
?
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
13.485%
Repayment capacity (2017)
?
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
0.0
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SCI DU 12 RUE SAINT VICTOR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Debt ratio
0.0
0.0
0.0
0.0
Financial autonomy
100.0
100.0
100.0
100.0
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
83.46%
71.224%
57.472%
13.485%
Sector positioning
Debt ratio
0.02017
2015
2016
2017
Q1: -257.64
Med: 0.0
Q3: 126.45
Good
In 2017, the debt ratio of SCI DU 12 RUE SAINT VICTOR (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
100.0%2017
2015
2016
2017
Q1: 0.58%
Med: 45.17%
Q3: 99.25%
Excellent
In 2017, the financial autonomy of SCI DU 12 RUE SAINT VICTOR (100.0%) 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
0.0 years2017
2015
2016
2017
Q1: 0.0 years
Med: 0.87 years
Q3: 19.49 years
Excellent-25 pts over 3 years
In 2017, the repayment capacity of SCI DU 12 RUE SAINT VICTOR (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.
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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 180 days of revenue, i.e. 85 k€ to permanently finance. Notable WCR improvement over the period (-60%), freeing up cash.
Operating WCR (2017)
?
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
84 506 €
Customer credit (2017)
?
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
7 j
Supplier credit (2017)
?
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
0 j
Inventory turnover (2017)
?
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 (2017)
?
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
180 j
WCR and payment terms evolution SCI DU 12 RUE SAINT VICTOR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
Operating WCR
213 721 €
192 397 €
159 741 €
84 506 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
7
Supplier payment term (days)
0
0
0
0
Positioning of SCI DU 12 RUE SAINT VICTOR in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 227 transactions of similar company sales
in 2017,
the value of SCI DU 12 RUE SAINT VICTOR is estimated at
104 846 €
(range 35 862€ - 217 514€).
With an EBITDA of 22 760€, the sector multiple of 4.4x is applied.
The price/revenue ratio is 0.62x
(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 value2017
227 transactions
35k€104k€217k€
104 846 €Range: 35 862€ - 217 514€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 760 €×4.4x
Estimation101 224 €
31 167€ - 183 893€
Revenue Multiple30%
168 780 €×0.62x
Estimation103 834 €
37 956€ - 237 538€
Net Income Multiple20%
20 320 €×5.7x
Estimation115 422 €
44 458€ - 271 535€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 227 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 SCI DU 12 RUE SAINT VICTOR with other companies in the same sector:
Frequently asked questions about SCI DU 12 RUE SAINT VICTOR
What is the revenue of SCI DU 12 RUE SAINT VICTOR ?
The revenue of SCI DU 12 RUE SAINT VICTOR in 2017 is 169 k€.
Is SCI DU 12 RUE SAINT VICTOR profitable?
Yes, SCI DU 12 RUE SAINT VICTOR generated a net profit of 20 k€ in 2017.
Where is the headquarters of SCI DU 12 RUE SAINT VICTOR ?
The headquarters of SCI DU 12 RUE SAINT VICTOR is located in PARIS (75005), in the department Paris.
Where to find the tax return of SCI DU 12 RUE SAINT VICTOR ?
The tax return of SCI DU 12 RUE SAINT VICTOR 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 SCI DU 12 RUE SAINT VICTOR operate?
SCI DU 12 RUE SAINT VICTOR 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