Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-10-01 (15 years)Status: ActiveBusiness sector: Location de logementsLocation: LA VALETTE-DU-VAR (83160), Var
SCIMMO LS EUROPE : revenue, balance sheet and financial ratios
SCIMMO LS EUROPE is a French company
founded 15 years ago,
specialized in the sector Location de logements.
Based in LA VALETTE-DU-VAR (83160),
this company of category PME
shows in 2024 a revenue of 199 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCIMMO LS EUROPE (SIREN 525405288)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
199 470 €
199 229 €
183 856 €
159 986 €
159 799 €
157 478 €
154 821 €
152 189 €
152 005 €
Net income
-37 846 €
-7 327 €
-19 747 €
-7 483 €
-14 172 €
-14 537 €
-14 410 €
-15 522 €
-12 239 €
EBITDA
-14 759 €
9 531 €
-15 035 €
-16 832 €
-13 779 €
-14 115 €
-13 926 €
-15 337 €
-12 091 €
Net margin
-19.0%
-3.7%
-10.7%
-4.7%
-8.9%
-9.2%
-9.3%
-10.2%
-8.1%
Revenue and income statement
In 2024, SCIMMO LS EUROPE achieves revenue of 199 k€. Revenue is growing positively over 9 years (CAGR: +3.5%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 199 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 -15 k€, representing -7.4% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -255%, reducing margin by 12.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -38 k€ (-19.0% 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
199 470 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
199 470 €
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
-14 759 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 364 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 846 €
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
-7.4%
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 -159%. 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 -123%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-158.924%
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
-123.478%
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
-17.667%
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
-11.563
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
-159.86
-163.579
-148.798
-136.501
-126.316
-121.393
-143.716
-185.48
-158.924
Financial autonomy
-66.887
-74.777
-93.968
-118.918
-126.928
-183.171
-138.33
-75.102
-123.478
Repayment capacity
-16.373
-14.846
-16.034
-15.946
-16.399
-13.314
-16.27
-85.429
-11.563
Cash flow / Revenue
-8.052%
-10.199%
-9.308%
-9.231%
-8.869%
-10.912%
-10.148%
-2.382%
-17.667%
Sector positioning
Debt ratio
-158.922024
2022
2023
2024
Q1: -228.42
Med: 0.0
Q3: 66.96
Good-7 pts over 3 years
In 2024, the debt ratio of SCIMMO LS EUROPE (-158.92) 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
-123.48%2024
2022
2023
2024
Q1: 0.0%
Med: 9.05%
Q3: 61.96%
Average
In 2024, the financial autonomy of SCIMMO LS EUROPE (-123.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-11.56 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.03 years
Excellent
In 2024, the repayment capacity of SCIMMO LS EUROPE (-11.56) 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 421.96. 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
421.958
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
-144.773
Liquidity indicators evolution SCIMMO LS EUROPE
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
506.981
832.644
677.975
497.38
174.625
265.084
295.222
285.415
421.958
Interest coverage
-25.432
-18.615
-21.112
-18.704
-17.128
-13.902
-33.708
162.113
-144.773
Sector positioning
Liquidity ratio
421.962024
2022
2023
2024
Q1: 9.92
Med: 137.87
Q3: 790.92
Good
In 2024, the liquidity ratio of SCIMMO LS EUROPE (421.96) 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
-144.77x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average
In 2024, the interest coverage of SCIMMO LS EUROPE (-144.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). WCR is negative (-5 days): operations structurally generate cash. Over 2016-2024, WCR increased by +94%, 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
-2 595 €
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
0 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
53 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
-5 j
WCR and payment terms evolution SCIMMO LS EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-41 823 €
-72 988 €
-64 686 €
-50 169 €
-33 909 €
-24 259 €
-2 179 €
-47 913 €
-2 595 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
17
19
19
20
69
22
30
43
53
Positioning of SCIMMO LS EUROPE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SCIMMO LS EUROPE is estimated at
160 897 €
(range 61 484€ - 300 035€).
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
61k€160k€300k€
160 897 €Range: 61 484€ - 300 035€
NAF 5 année 2024
Valuation method used
Revenue Multiple
199 470 €
×
0.81x
=160 898 €
Range: 61 484€ - 300 035€
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 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 SCIMMO LS EUROPE with other companies in the same sector:
The revenue of SCIMMO LS EUROPE in 2024 is 199 k€.
Is SCIMMO LS EUROPE profitable?
SCIMMO LS EUROPE recorded a net loss in 2024.
Where is the headquarters of SCIMMO LS EUROPE ?
The headquarters of SCIMMO LS EUROPE is located in LA VALETTE-DU-VAR (83160), in the department Var.
Where to find the tax return of SCIMMO LS EUROPE ?
The tax return of SCIMMO LS EUROPE 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 SCIMMO LS EUROPE operate?
SCIMMO LS EUROPE 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