Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-05-30 (18 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: SAINT-PIERRE (97410), La Reunion
S.F.P AMENAGEMENT : revenue, balance sheet and financial ratios
S.F.P AMENAGEMENT is a French company
founded 18 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in SAINT-PIERRE (97410),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S.F.P AMENAGEMENT (SIREN 498480516)
Indicator
2024
2023
2022
2021
Revenue
1 911 400 €
4 715 256 €
1 515 093 €
1 083 828 €
Net income
624 880 €
888 024 €
97 390 €
328 799 €
EBITDA
453 389 €
1 259 198 €
18 110 €
436 906 €
Net margin
32.7%
18.8%
6.4%
30.3%
Revenue and income statement
En 2024, S.F.P AMENAGEMENT alcanza unos ingresos de 1.9 M€. En el período 2021-2024, la empresa muestra un fuerte crecimiento con una TCAC de +20.8%. Caída significativa de -59% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 1.9 M€, es decir, una tasa del 100%. El EBITDA alcanza 453 k€, representando el 23.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-59%), el EBITDA varía en -64%, reduciendo el margen en 3.0 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 625 k€, es decir, el 32.7% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 911 400 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 911 400 €
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
453 389 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
747 878 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
624 880 €
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
23.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 47%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 35%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 4.2 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 17.2% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
46.968%
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
35.212%
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
17.226%
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
4.199
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
2021
2022
2023
2024
Debt ratio
177.366
248.585
79.974
46.968
Financial autonomy
30.537
24.583
49.8
35.212
Repayment capacity
12.338
-11.091
1.901
4.199
Cash flow / Revenue
25.513%
-7.664%
17.715%
17.226%
Sector positioning
Ratio de endeudamiento
46.972024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Average-17 pts over 3 years
En 2024, el ratio de endeudamiento de S.F.P AMENAGEMENT (46.97) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
35.21%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Bueno+9 pts over 3 years
En 2024, el autonomía financiera de S.F.P AMENAGEMENT (35.2%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
4.2 ans2024
2022
2023
2024
Q1: -8.35 ans
Med: 0.0 ans
Q3: 0.84 ans
Average+50 pts over 3 years
En 2024, el capacidad de reembolso de S.F.P AMENAGEMENT (4.2 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 686.61. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 11.0x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
686.606
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
11.0
Liquidity indicators evolution S.F.P AMENAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
636.635
163.823
437.807
686.606
Interest coverage
12.037
674.141
10.48
11.0
Sector positioning
Ratio de liquidez
686.612024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Bueno+35 pts over 3 years
En 2024, el ratio de liquidez de S.F.P AMENAGEMENT (686.61) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
11.0x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Excelente
En 2024, el cobertura de intereses de S.F.P AMENAGEMENT (11.0x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 490 días. Plazo proveedores: 300 días. El desfase de 190 días pesa sobre la tesorería. La rotación de existencias es de 823 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 953 días de ingresos.
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
5 059 801 €
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
490 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
300 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
823 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
953 j
WCR and payment terms evolution S.F.P AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
5 831 916 €
8 021 690 €
4 918 625 €
5 059 801 €
Inventory turnover (days)
1826
1725
365
823
Customer payment term (days)
2
57
1
490
Supplier payment term (days)
75
110
194
300
Positioning of S.F.P AMENAGEMENT in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of S.F.P AMENAGEMENT is estimated at
681 385 €
(range 242 788€ - 1 893 898€).
With an EBITDA of 453 389€, the sector multiple of 1.0x is applied.
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 value2024
80 tx
242k€681k€1893k€
681 385 €Range: 242 788€ - 1 893 898€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
453 389 €×1.0x
Estimation454 915 €
187 857€ - 1 383 600€
Revenue Multiple30%
1 911 400 €×0.28x
Estimation534 736 €
192 285€ - 1 315 151€
Net Income Multiple20%
624 880 €×2.3x
Estimation1 467 534 €
455 875€ - 4 037 765€
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 d'autres bâtiments)
Compare S.F.P AMENAGEMENT with other companies in the same sector:
Frequently asked questions about S.F.P AMENAGEMENT
What is the revenue of S.F.P AMENAGEMENT ?
The revenue of S.F.P AMENAGEMENT in 2024 is 1.9 M€.
Is S.F.P AMENAGEMENT profitable?
Yes, S.F.P AMENAGEMENT generated a net profit of 625 k€ in 2024.
Where is the headquarters of S.F.P AMENAGEMENT ?
The headquarters of S.F.P AMENAGEMENT is located in SAINT-PIERRE (97410), in the department La Reunion.
Where to find the tax return of S.F.P AMENAGEMENT ?
The tax return of S.F.P 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 S.F.P AMENAGEMENT operate?
S.F.P AMENAGEMENT operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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