Employees: 02 (2023.0)Legal category: SA à directoireSize: PMECreation date: 2008-01-01 (18 years)Status: ActiveBusiness sector: Activités d'architecture Location: PALAISEAU (91120), Essonne
SCIENTIPOLE AMENAGEMENT : revenue, balance sheet and financial ratios
SCIENTIPOLE AMENAGEMENT is a French company
founded 18 years ago,
specialized in the sector Activités d'architecture .
Based in PALAISEAU (91120),
this company of category PME
shows in 2024 a revenue of 483 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCIENTIPOLE AMENAGEMENT (SIREN 502222243)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
482 654 €
354 278 €
358 115 €
205 261 €
228 150 €
909 013 €
532 425 €
382 240 €
1 081 657 €
Net income
-270 042 €
-396 750 €
-304 147 €
-434 653 €
-393 501 €
-161 362 €
-442 648 €
-427 946 €
-1 166 367 €
EBITDA
-279 048 €
-415 314 €
-355 379 €
-483 050 €
-413 036 €
-544 146 €
-817 911 €
-773 256 €
-1 099 691 €
Net margin
-55.9%
-112.0%
-84.9%
-211.8%
-172.5%
-17.8%
-83.1%
-112.0%
-107.8%
Revenue and income statement
In 2024, SCIENTIPOLE AMENAGEMENT achieves revenue of 483 k€. Revenue is declining over the period 2016-2024 (CAGR: -9.6%). Vs 2023, growth of +36% (354 k€ -> 483 k€). After deducting consumption (0 €), gross margin stands at 483 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 -279 k€, representing -57.8% of revenue. Positive scissor effect: EBITDA margin improves by +59.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -270 k€ (-55.9% 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
482 654 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
482 654 €
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
-279 048 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-270 737 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-270 042 €
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
-57.8%
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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.041%
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
57.242%
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
-474.253%
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
-0.001
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.144
0.147
3.189
2.404
2.133
1.227
0.283
0.035
0.041
Financial autonomy
39.207
41.989
57.686
62.187
60.916
67.319
67.02
66.736
57.242
Repayment capacity
-0.008
-0.001
-0.023
-0.033
-0.032
-0.018
-0.005
-0.001
-0.001
Cash flow / Revenue
-116.317%
-2678.614%
-1569.572%
-467.861%
-1559.005%
-1746.568%
-732.951%
-665.25%
-474.253%
Sector positioning
Debt ratio
0.042024
2022
2023
2024
Q1: 0.8
Med: 13.23
Q3: 46.49
Excellent
In 2024, the debt ratio of SCIENTIPOLE AMENAGEMENT (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
57.24%2024
2022
2023
2024
Q1: 19.87%
Med: 47.77%
Q3: 67.82%
Good-13 pts over 3 years
In 2024, the financial autonomy of SCIENTIPOLE AMENAGEMENT (57.2%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.15 years
Excellent
In 2024, the repayment capacity of SCIENTIPOLE AMENAGEMENT (-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 247.22. 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
247.218
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1753.862
813.097
1193.555
1960.344
1827.351
1953.666
651.578
734.065
247.218
Interest coverage
-7.644
-8.332
-29.207
-1.593
0.0
0.0
-0.001
-0.001
-0.003
Sector positioning
Liquidity ratio
247.222024
2022
2023
2024
Q1: 169.57
Med: 265.68
Q3: 434.99
Average-30 pts over 3 years
In 2024, the liquidity ratio of SCIENTIPOLE AMENAGEMENT (247.22) 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
-0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.16x
Average
In 2024, the interest coverage of SCIENTIPOLE AMENAGEMENT (-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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 120 days. Favorable situation: supplier credit is longer than customer credit by 12 days. WCR is negative (-577 days): operations structurally generate cash. Notable WCR improvement over the period (-200%), 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
-772 932 €
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
108 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
120 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
-577 j
WCR and payment terms evolution SCIENTIPOLE AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
776 705 €
9 024 694 €
899 447 €
91 974 €
56 581 €
73 005 €
200 892 €
12 162 €
-772 932 €
Inventory turnover (days)
218
618
445
0
0
0
0
0
0
Customer payment term (days)
16
43
83
45
152
221
204
135
108
Supplier payment term (days)
50
475
136
144
184
109
366
90
120
Positioning of SCIENTIPOLE AMENAGEMENT in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 85 180€ to 131 710€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
85k€104k€131k€
104 440 €Range: 85 180€ - 131 710€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare SCIENTIPOLE AMENAGEMENT with other companies in the same sector:
Frequently asked questions about SCIENTIPOLE AMENAGEMENT
What is the revenue of SCIENTIPOLE AMENAGEMENT ?
The revenue of SCIENTIPOLE AMENAGEMENT in 2024 is 483 k€.
Is SCIENTIPOLE AMENAGEMENT profitable?
SCIENTIPOLE AMENAGEMENT recorded a net loss in 2024.
Where is the headquarters of SCIENTIPOLE AMENAGEMENT ?
The headquarters of SCIENTIPOLE AMENAGEMENT is located in PALAISEAU (91120), in the department Essonne.
Where to find the tax return of SCIENTIPOLE AMENAGEMENT ?
The tax return of SCIENTIPOLE AMENAGEMENT 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 SCIENTIPOLE AMENAGEMENT operate?
SCIENTIPOLE AMENAGEMENT operates in the sector Activités d'architecture (NAF code 71.11Z). 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