Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-01-01 (37 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: BRUGES (33520), Gironde
SEFISO AQUITAINE : revenue, balance sheet and financial ratios
SEFISO AQUITAINE is a French company
founded 37 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BRUGES (33520),
this company of category PME
shows in 2023 a revenue of 56 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEFISO AQUITAINE (SIREN 349348987)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
56 197 €
322 362 €
816 672 €
2 241 918 €
7 407 762 €
551 594 €
662 051 €
961 536 €
628 650 €
Net income
73 501 €
6 795 €
152 216 €
55 933 €
808 222 €
156 570 €
-18 510 €
47 234 €
119 050 €
EBITDA
-52 959 €
-185 107 €
-33 193 €
-12 047 €
1 329 894 €
27 411 €
-65 338 €
-60 443 €
-763 €
Net margin
130.8%
2.1%
18.6%
2.5%
10.9%
28.4%
-2.8%
4.9%
18.9%
Revenue and income statement
In 2023, SEFISO AQUITAINE achieves revenue of 56 k€. Revenue is declining over the period 2015-2023 (CAGR: -26.1%). Significant drop of -83% vs 2022. After deducting consumption (5.6 M€), gross margin stands at -5.5 M€, i.e. a rate of -9855%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -53 k€, representing -94.2% of revenue. Warning negative scissor effect: despite revenue change (-83%), EBITDA varies by +71%, reducing margin by 36.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 74 k€, i.e. 130.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
56 197 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-5 538 422 €
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
-52 959 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-68 178 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 501 €
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
-94.2%
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 124%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 28.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 157.5% 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 (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
124.311%
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
43.92%
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
157.453%
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
28.254
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
52.864
48.979
58.578
35.734
42.382
17.08
2.204
0.0
124.311
Financial autonomy
55.956
58.783
51.438
30.726
57.26
74.178
91.97
95.416
43.92
Repayment capacity
12.993
28.485
-103.098
7.356
1.427
6.035
0.599
0.0
28.254
Cash flow / Revenue
19.662%
5.517%
-2.03%
31.308%
11.132%
3.219%
20.59%
23.616%
157.453%
Sector positioning
Debt ratio
124.312023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+44 pts over 3 years
In 2023, the debt ratio of SEFISO AQUITAINE (124.31) 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
43.92%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Good-7 pts over 3 years
In 2023, the financial autonomy of SEFISO AQUITAINE (43.9%) 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
28.25 years2023
2021
2022
2023
Q1: -4.46 years
Med: 0.0 years
Q3: 1.58 years
Average+18 pts over 3 years
In 2023, the repayment capacity of SEFISO AQUITAINE (28.25) 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 254.34. 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
254.343
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
-19.562
Liquidity indicators evolution SEFISO AQUITAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
528.324
611.942
189.674
342.911
238.585
279.998
897.176
1029.35
254.343
Interest coverage
-12060.813
-1.439
-166.278
121.513
27.704
-216.029
-31.54
-26.783
-19.562
Sector positioning
Liquidity ratio
254.342023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Average-33 pts over 3 years
In 2023, the liquidity ratio of SEFISO AQUITAINE (254.34) 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
-19.56x2023
2021
2022
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Average
In 2023, the interest coverage of SEFISO AQUITAINE (-19.6x) 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: 190 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. The gap of 182 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 38626 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 40353 days of revenue, i.e. 6.3 M€ to permanently finance. Over 2015-2023, WCR increased by +97%, 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
6 299 277 €
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
190 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
8 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
38626 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
40353 j
WCR and payment terms evolution SEFISO AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
3 194 190 €
2 971 906 €
2 617 736 €
2 522 621 €
2 394 781 €
1 689 846 €
765 810 €
457 786 €
6 299 277 €
Inventory turnover (days)
557
137
782
3033
97
172
258
373
38626
Customer payment term (days)
350
328
523
1451
40
43
20
5
190
Supplier payment term (days)
355
496
205
142
67
159
246
190
8
Positioning of SEFISO AQUITAINE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SEFISO AQUITAINE is estimated at
78 480 €
(range 24 840€ - 213 175€).
The price/revenue ratio is 0.28x
(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
80 tx
24k€78k€213k€
78 480 €Range: 24 840€ - 213 175€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
56 197 €×0.28x
Estimation15 722 €
5 653€ - 38 667€
Net Income Multiple20%
73 501 €×2.3x
Estimation172 617 €
53 622€ - 474 939€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare SEFISO AQUITAINE with other companies in the same sector:
Yes, SEFISO AQUITAINE generated a net profit of 74 k€ in 2023.
Where is the headquarters of SEFISO AQUITAINE ?
The headquarters of SEFISO AQUITAINE is located in BRUGES (33520), in the department Gironde.
Where to find the tax return of SEFISO AQUITAINE ?
The tax return of SEFISO AQUITAINE 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 SEFISO AQUITAINE operate?
SEFISO AQUITAINE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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