Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-04-01 (15 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: ANGLET (64600), Pyrenees-Atlantiques
SEIXO PROMOTION TOULOUSE : revenue, balance sheet and financial ratios
SEIXO PROMOTION TOULOUSE is a French company
founded 15 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in ANGLET (64600),
this company of category PME
shows in 2023 a revenue of 220 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEIXO PROMOTION TOULOUSE (SIREN 532105376)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
220 000 €
N/C
N/C
N/C
83 878 €
-124 767 €
34 925 €
Net income
8 350 €
187 267 €
-722 €
700 €
-9 206 €
-87 251 €
-379 123 €
57 434 €
EBITDA
8 350 €
191 594 €
-727 €
-72 €
-1 524 €
83 143 €
-134 630 €
-20 128 €
Net margin
N/C
85.1%
N/C
N/C
N/C
-104.0%
303.9%
164.4%
Revenue and income statement
In 2024, SEIXO PROMOTION TOULOUSE generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 57 k€ -> 8 k€.
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
8 350 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 350 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 350 €
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 -660%. 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 -8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 46.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
-659.984%
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
-8.431%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
240.839
-234.962
-180.023
-113.742
-112.832
-118.284
-578.27
-659.984
Financial autonomy
24.315
-47.179
-79.648
-198.33
-178.955
-108.395
-11.718
-8.431
Repayment capacity
-25.75
-0.984
-5.052
-31.391
408.406
-416.277
2.032
46.219
Cash flow / Revenue
-59.181%
301.616%
-104.021%
None%
None%
None%
86.456%
None%
Sector positioning
Debt ratio
-659.982024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Excellent
In 2024, the debt ratio of SEIXO PROMOTION TOULOUSE (-659.98) 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
-8.43%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Watch
In 2024, the financial autonomy of SEIXO PROMOTION TOULOUSE (-8.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
46.22 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Watch+51 pts over 3 years
In 2024, the repayment capacity of SEIXO PROMOTION TOULOUSE (46.22) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 170.42. 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
170.421
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
572.095
267.513
272.134
134.078
126.105
122.702
199.708
170.421
Interest coverage
-2.683
-236.876
108.43
-504.199
-155.556
0.0
0.0
0.0
Sector positioning
Liquidity ratio
170.422024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Average+7 pts over 3 years
In 2024, the liquidity ratio of SEIXO PROMOTION TOULOUSE (170.42) 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: -11.99x
Med: 0.0x
Q3: 3.76x
Good
In 2024, the interest coverage of SEIXO PROMOTION TOULOUSE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 966 days. Excellent situation: suppliers finance 966 days of the operating cycle (retail model).
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
0 €
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
966 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 and payment terms evolution SEIXO PROMOTION TOULOUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
868 845 €
319 355 €
284 989 €
0 €
0 €
0 €
454 623 €
0 €
Inventory turnover (days)
20
0
0
0
0
0
156
0
Customer payment term (days)
1357
-24
395
0
0
0
360
0
Supplier payment term (days)
787
5068
47250
20850
14351
722
589
966
Positioning of SEIXO PROMOTION TOULOUSE in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SEIXO PROMOTION TOULOUSE is estimated at
11 587 €
(range 4 211€ - 33 616€).
With an EBITDA of 8 350€, the sector multiple of 1.0x is applied.
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 value2024
80 tx
4k€11k€33k€
11 587 €Range: 4 211€ - 33 616€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 350 €×1.0x
Estimation8 378 €
3 460€ - 25 482€
Net Income Multiple20%
8 350 €×2.3x
Estimation19 610 €
6 092€ - 53 955€
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 bureaux)
Compare SEIXO PROMOTION TOULOUSE with other companies in the same sector:
Frequently asked questions about SEIXO PROMOTION TOULOUSE
What is the revenue of SEIXO PROMOTION TOULOUSE ?
The revenue of SEIXO PROMOTION TOULOUSE in 2023 is 220 k€.
Is SEIXO PROMOTION TOULOUSE profitable?
Yes, SEIXO PROMOTION TOULOUSE generated a net profit of 8 k€ in 2024.
Where is the headquarters of SEIXO PROMOTION TOULOUSE ?
The headquarters of SEIXO PROMOTION TOULOUSE is located in ANGLET (64600), in the department Pyrenees-Atlantiques.
Where to find the tax return of SEIXO PROMOTION TOULOUSE ?
The tax return of SEIXO PROMOTION TOULOUSE 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 SEIXO PROMOTION TOULOUSE operate?
SEIXO PROMOTION TOULOUSE operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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