Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-07-11 (18 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: BARTENHEIM (68870), Haut-Rhin
SERENITE RESIDENCES : revenue, balance sheet and financial ratios
SERENITE RESIDENCES is a French company
founded 18 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in BARTENHEIM (68870),
this company of category PME
shows in 2021 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERENITE RESIDENCES (SIREN 499168904)
Indicator
2021
2019
2018
2017
2016
Revenue
5 053 272 €
2 598 675 €
1 077 335 €
701 902 €
6 179 400 €
Net income
999 782 €
73 167 €
96 900 €
26 773 €
897 501 €
EBITDA
1 892 520 €
150 079 €
75 443 €
-38 309 €
1 391 190 €
Net margin
19.8%
2.8%
9.0%
3.8%
14.5%
Revenue and income statement
In 2021, SERENITE RESIDENCES achieves revenue of 5.1 M€. Activity remains stable over the period (CAGR: -3.9%). Vs 2019, growth of +94% (2.6 M€ -> 5.1 M€). After deducting consumption (1.7 M€), gross margin stands at 3.4 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.9 M€, representing 37.5% of revenue. Positive scissor effect: EBITDA margin improves by +31.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1000 k€, i.e. 19.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 053 272 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 381 406 €
EBITDA (2021)
?
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
1 892 520 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 455 633 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
999 782 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
37.5%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 28.8% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
53.828%
Financial autonomy (2021)
?
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
52.478%
Cash flow / Revenue (2021)
?
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
28.809%
Repayment capacity (2021)
?
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
0.497
Solvency indicators evolution SERENITE RESIDENCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
115.198
120.346
108.196
165.275
53.828
Financial autonomy
29.201
33.156
38.87
28.853
52.478
Repayment capacity
0.227
-23.976
3.019
1.058
0.497
Cash flow / Revenue
14.968%
-11.13%
1.515%
2.816%
28.809%
Sector positioning
Debt ratio
53.832021
2018
2019
2021
Q1: 0.0
Med: 26.64
Q3: 275.35
Average-7 pts over 3 years
In 2021, the debt ratio of SERENITE RESIDENCES (53.83) 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
52.48%2021
2018
2019
2021
Q1: 0.63%
Med: 25.33%
Q3: 68.35%
Good+8 pts over 3 years
In 2021, the financial autonomy of SERENITE RESIDENCES (52.5%) 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
0.5 years2021
2018
2019
2021
Q1: -5.53 years
Med: 0.0 years
Q3: 3.13 years
Average-21 pts over 3 years
In 2021, the repayment capacity of SERENITE RESIDENCES (0.50) 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 301.53. 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 3.1x. Financial charges are adequately covered by operations.
Liquidity ratio (2021)
?
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
301.53
Interest coverage (2021)
?
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
2021
Liquidity ratio
157.713
395.94
166.629
143.162
301.53
Interest coverage
2.4
-81.602
49.818
29.007
3.067
Sector positioning
Liquidity ratio
301.532021
2018
2019
2021
Q1: 149.24
Med: 437.9
Q3: 2125.97
Average+10 pts over 3 years
In 2021, the liquidity ratio of SERENITE RESIDENCES (301.53) 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
3.07x2021
2018
2019
2021
Q1: -1.5x
Med: 0.0x
Q3: 3.37x
Good
In 2021, the interest coverage of SERENITE RESIDENCES (3.1x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 166 days. Excellent situation: suppliers finance 161 days of the operating cycle (retail model). Inventory turnover is 145 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 280 days of revenue, i.e. 3.9 M€ to permanently finance.
Operating WCR (2021)
?
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
3 926 948 €
Customer credit (2021)
?
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
5 j
Supplier credit (2021)
?
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
166 j
Inventory turnover (2021)
?
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
145 j
WCR in days of revenue (2021)
?
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
280 j
WCR and payment terms evolution SERENITE RESIDENCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
4 856 576 €
4 037 705 €
3 861 438 €
3 954 456 €
3 926 948 €
Inventory turnover (days)
162
2086
1309
531
145
Customer payment term (days)
106
0
1
0
5
Supplier payment term (days)
146
116
178
134
166
Positioning of SERENITE RESIDENCES in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 1 241 981€ to 14 313 366€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
1241k€4725k€14313k€
4 725 739 €Range: 1 241 981€ - 14 313 366€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 des marchands de biens immobiliers)
Compare SERENITE RESIDENCES with other companies in the same sector:
Frequently asked questions about SERENITE RESIDENCES
What is the revenue of SERENITE RESIDENCES ?
The revenue of SERENITE RESIDENCES in 2021 is 5.1 M€.
Is SERENITE RESIDENCES profitable?
Yes, SERENITE RESIDENCES generated a net profit of 1000 k€ in 2021.
Where is the headquarters of SERENITE RESIDENCES ?
The headquarters of SERENITE RESIDENCES is located in BARTENHEIM (68870), in the department Haut-Rhin.
Where to find the tax return of SERENITE RESIDENCES ?
The tax return of SERENITE RESIDENCES 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 SERENITE RESIDENCES operate?
SERENITE RESIDENCES operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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