Employees: NN (None)Legal category: 5202Size: GECreation date: 2005-10-20 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75008), Paris
SNC BONDOUFLE LA HAIE FLEURIE : revenue, balance sheet and financial ratios
SNC BONDOUFLE LA HAIE FLEURIE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75008),
this company of category GE
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 - SNC BONDOUFLE LA HAIE FLEURIE (SIREN 484741509)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 870 349 €
1 730 590 €
1 668 473 €
1 658 084 €
1 771 647 €
1 754 243 €
1 644 978 €
1 540 937 €
1 587 600 €
Net income
69 662 €
53 246 €
202 379 €
236 450 €
161 175 €
113 617 €
15 465 €
124 487 €
166 170 €
EBITDA
1 555 262 €
1 395 108 €
1 330 616 €
1 354 779 €
1 332 405 €
1 313 543 €
1 311 517 €
1 085 929 €
1 127 748 €
Net margin
3.7%
3.1%
12.1%
14.3%
9.1%
6.5%
0.9%
8.1%
10.5%
Revenue and income statement
In 2024, SNC BONDOUFLE LA HAIE FLEURIE achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 1.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.6 M€, representing 83.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 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 70 k€, i.e. 3.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 870 349 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 870 349 €
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
1 555 262 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
468 717 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 662 €
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
83.2%
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 185%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 68.8% 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 (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
185.301%
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
33.1%
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
68.765%
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
4.75
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SNC BONDOUFLE LA HAIE FLEURIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1737.223
-3754.422
-23233.866
4055.39
1677.672
913.834
600.041
489.846
185.301
Financial autonomy
-6.061
-2.604
-0.424
2.385
5.553
9.759
14.005
16.235
33.1
Repayment capacity
10.287
12.505
9.446
8.335
7.222
6.307
5.706
5.792
4.75
Cash flow / Revenue
60.267%
63.102%
73.627%
71.287%
72.456%
79.387%
76.225%
66.073%
68.765%
Sector positioning
Debt ratio
185.32024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of SNC BONDOUFLE LA HAIE FLE... (185.30) 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
33.1%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+9 pts over 3 years
In 2024, the financial autonomy of SNC BONDOUFLE LA HAIE FLE... (33.1%) 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
4.75 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of SNC BONDOUFLE LA HAIE FLE... (4.75) 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 61.46. 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 18.5x. Operating income very largely covers interest expenses: high safety margin.
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
61.456
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
18.462
Liquidity indicators evolution SNC BONDOUFLE LA HAIE FLEURIE
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
185.523
49.068
116.203
165.644
107.76
160.171
91.68
16.057
61.456
Interest coverage
15.094
12.68
8.136
4.963
3.734
3.279
4.778
18.668
18.462
Sector positioning
Liquidity ratio
61.462024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of SNC BONDOUFLE LA HAIE FLE... (61.46) 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
18.46x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SNC BONDOUFLE LA HAIE FLE... (18.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1358 days. Excellent situation: suppliers finance 1318 days of the operating cycle (retail model). WCR is negative (-322 days): operations structurally generate cash. Notable WCR improvement over the period (-180%), freeing up cash.
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
-1 674 823 €
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
40 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
1358 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
-322 j
WCR and payment terms evolution SNC BONDOUFLE LA HAIE FLEURIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-598 890 €
-725 612 €
-915 052 €
-1 128 996 €
-1 273 336 €
-1 379 642 €
-1 528 138 €
-1 908 945 €
-1 674 823 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
33
39
24
21
27
24
2
40
Supplier payment term (days)
334
10250
315
188
466
175
216
223
1358
Positioning of SNC BONDOUFLE LA HAIE FLEURIE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SNC BONDOUFLE LA HAIE FLEURIE is estimated at
4 111 210 €
(range 855 061€ - 6 977 243€).
With an EBITDA of 1 555 262€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
855k€4111k€6977k€
4 111 210 €Range: 855 061€ - 6 977 243€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 555 262 €×4.8x
Estimation7 521 014 €
1 273 123€ - 12 960 902€
Revenue Multiple30%
1 870 349 €×0.59x
Estimation1 101 209 €
685 091€ - 1 309 129€
Net Income Multiple20%
69 662 €×1.5x
Estimation101 704 €
64 865€ - 520 268€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare SNC BONDOUFLE LA HAIE FLEURIE with other companies in the same sector:
Frequently asked questions about SNC BONDOUFLE LA HAIE FLEURIE
What is the revenue of SNC BONDOUFLE LA HAIE FLEURIE ?
The revenue of SNC BONDOUFLE LA HAIE FLEURIE in 2024 is 1.9 M€.
Is SNC BONDOUFLE LA HAIE FLEURIE profitable?
Yes, SNC BONDOUFLE LA HAIE FLEURIE generated a net profit of 70 k€ in 2024.
Where is the headquarters of SNC BONDOUFLE LA HAIE FLEURIE ?
The headquarters of SNC BONDOUFLE LA HAIE FLEURIE is located in PARIS (75008), in the department Paris.
Where to find the tax return of SNC BONDOUFLE LA HAIE FLEURIE ?
The tax return of SNC BONDOUFLE LA HAIE FLEURIE 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 SNC BONDOUFLE LA HAIE FLEURIE operate?
SNC BONDOUFLE LA HAIE FLEURIE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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