SCIC HABITATS SOLIDAIRES : revenue, balance sheet and financial ratios
SCIC HABITATS SOLIDAIRES is a French company
founded 23 years ago,
specialized in the sector Location de logements.
Based in ROMAINVILLE (93230),
this company of category PME
shows in 2024 a revenue of 479 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCIC HABITATS SOLIDAIRES (SIREN 448261966)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
478 811 €
474 421 €
466 220 €
458 005 €
464 165 €
500 702 €
342 295 €
393 533 €
Net income
-22 552 €
-5 790 €
-13 672 €
-56 863 €
-55 303 €
1 220 170 €
-173 110 €
-177 412 €
EBITDA
274 827 €
231 241 €
213 116 €
183 991 €
184 520 €
163 429 €
54 650 €
-125 882 €
Net margin
-4.7%
-1.2%
-2.9%
-12.4%
-11.9%
243.7%
-50.6%
-45.1%
Revenue and income statement
In 2024, SCIC HABITATS SOLIDAIRES achieves revenue of 479 k€. Revenue is growing positively over 8 years (CAGR: +2.8%). Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 479 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 275 k€, representing 57.4% of revenue. Positive scissor effect: EBITDA margin improves by +8.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -23 k€ (-4.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
478 811 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
478 811 €
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
274 827 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
231 701 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-22 552 €
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
57.4%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 53%. 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 33.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 27.4% 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
72.542%
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
53.437%
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
27.418%
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
33.167
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
106.283
115.084
76.076
73.531
68.922
67.876
67.463
72.542
Financial autonomy
45.671
43.309
54.466
56.726
58.255
58.234
57.857
53.437
Repayment capacity
-16.079
-51.647
84.043
-109.08
47.141
56.055
37.243
33.167
Cash flow / Revenue
-103.196%
-39.502%
14.102%
-11.118%
23.519%
18.215%
25.383%
27.418%
Sector positioning
Debt ratio
72.542024
2022
2023
2024
Q1: -228.42
Med: 0.0
Q3: 66.96
Average+12 pts over 3 years
In 2024, the debt ratio of SCIC HABITATS SOLIDAIRES (72.54) 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
53.44%2024
2022
2023
2024
Q1: 0.0%
Med: 9.05%
Q3: 61.96%
Good+13 pts over 3 years
In 2024, the financial autonomy of SCIC HABITATS SOLIDAIRES (53.4%) 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
33.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.03 years
Average
In 2024, the repayment capacity of SCIC HABITATS SOLIDAIRES (33.17) 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 49.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 33.6x. Operating income very largely covers interest expenses: high safety margin.
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
49.797
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
370.361
180.301
426.055
946.463
649.407
412.262
124.899
49.797
Interest coverage
-45.981
293.286
76.708
61.301
41.803
25.719
35.038
33.574
Sector positioning
Liquidity ratio
49.82024
2022
2023
2024
Q1: 9.92
Med: 137.87
Q3: 790.92
Average-29 pts over 3 years
In 2024, the liquidity ratio of SCIC HABITATS SOLIDAIRES (49.80) 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
33.57x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Excellent
In 2024, the interest coverage of SCIC HABITATS SOLIDAIRES (33.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 159 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 196 days. Excellent situation: suppliers finance 37 days of the operating cycle (retail model). WCR is negative (-457 days): operations structurally generate cash. Notable WCR improvement over the period (-134%), freeing up cash.
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
-607 314 €
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
159 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
196 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
-457 j
WCR and payment terms evolution SCIC HABITATS SOLIDAIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 806 116 €
1 085 787 €
2 000 054 €
1 377 990 €
1 125 561 €
712 683 €
77 952 €
-607 314 €
Inventory turnover (days)
1012
1164
796
629
638
626
0
0
Customer payment term (days)
237
223
162
151
167
161
174
159
Supplier payment term (days)
341
905
366
301
295
177
148
196
Positioning of SCIC HABITATS SOLIDAIRES in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SCIC HABITATS SOLIDAIRES is estimated at
1 106 698 €
(range 309 957€ - 1 986 889€).
With an EBITDA of 274 827€, 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
309k€1106k€1986k€
1 106 698 €Range: 309 957€ - 1 986 889€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
274 827 €×5.6x
Estimation1 538 984 €
407 379€ - 2 746 897€
Revenue Multiple30%
478 811 €×0.81x
Estimation386 222 €
147 588€ - 720 210€
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 SCIC HABITATS SOLIDAIRES with other companies in the same sector:
Frequently asked questions about SCIC HABITATS SOLIDAIRES
What is the revenue of SCIC HABITATS SOLIDAIRES ?
The revenue of SCIC HABITATS SOLIDAIRES in 2024 is 479 k€.
Is SCIC HABITATS SOLIDAIRES profitable?
SCIC HABITATS SOLIDAIRES recorded a net loss in 2024.
Where is the headquarters of SCIC HABITATS SOLIDAIRES ?
The headquarters of SCIC HABITATS SOLIDAIRES is located in ROMAINVILLE (93230), in the department Seine-Saint-Denis.
Where to find the tax return of SCIC HABITATS SOLIDAIRES ?
The tax return of SCIC HABITATS SOLIDAIRES 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 SCIC HABITATS SOLIDAIRES operate?
SCIC HABITATS SOLIDAIRES 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