Employees: NN (None)Legal category: 5202Size: GECreation date: 2014-10-15 (11 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LA MADELEINE (59110), Nord
SNC MARSEILLE CREMIEUX : revenue, balance sheet and financial ratios
SNC MARSEILLE CREMIEUX is a French company
founded 11 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LA MADELEINE (59110),
this company of category GE
shows in 2023 a revenue of -266€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC MARSEILLE CREMIEUX (SIREN 808682934)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
-266 €
183 376 €
296 328 €
20 008 235 €
32 649 007 €
15 304 812 €
N/C
N/C
Net income
48 375 €
518 040 €
341 580 €
687 153 €
3 083 660 €
4 194 212 €
1 358 803 €
-705 966 €
-368 760 €
EBITDA
-16 580 €
416 712 €
346 282 €
680 673 €
3 093 063 €
4 223 070 €
1 404 911 €
-697 243 €
-352 490 €
Net margin
N/C
-194751.9%
186.3%
231.9%
15.4%
12.8%
8.9%
N/C
N/C
Revenue and income statement
In 2024, SNC MARSEILLE CREMIEUX generates positive net income of 48 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-16 580 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
30 603 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 375 €
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 2%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
2.153%
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
20.818%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1320.612
-706.133
366.082
0.0
0.0
0.0
0.0
0.695
2.153
Financial autonomy
-1.22
-1.409
2.06
13.156
47.731
31.872
28.08
65.625
20.818
Repayment capacity
-13.17
-7.051
3.664
0.0
0.0
0.0
0.0
0.007
0.022
Cash flow / Revenue
None%
None%
8.878%
12.846%
15.412%
235.264%
186.273%
-194751.88%
None%
Sector positioning
Debt ratio
2.152024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+25 pts over 3 years
In 2024, the debt ratio of SNC MARSEILLE CREMIEUX (2.15) 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
20.82%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good
In 2024, the financial autonomy of SNC MARSEILLE CREMIEUX (20.8%) 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
0.02 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2024, the repayment capacity of SNC MARSEILLE CREMIEUX (0.02) 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 134.20. 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
134.196
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
526.862
561.141
370.25
337.693
202.034
149.533
140.646
306.231
134.196
Interest coverage
-4.616
0.077
0.177
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
134.22024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average
In 2024, the liquidity ratio of SNC MARSEILLE CREMIEUX (134.20) 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: -13.11x
Med: 0.0x
Q3: 2.3x
Good
In 2024, the interest coverage of SNC MARSEILLE CREMIEUX (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: 794 days. Excellent situation: suppliers finance 794 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
794 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 SNC MARSEILLE CREMIEUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
18 485 764 €
6 253 917 €
3 637 697 €
991 902 €
556 772 €
644 411 €
0 €
Inventory turnover (days)
0
0
865
180
10
349
297
-204841
0
Customer payment term (days)
0
0
348
35
7
73
1
0
0
Supplier payment term (days)
189
120
172
93
149
-137
-203
-80
794
Positioning of SNC MARSEILLE CREMIEUX 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 SNC MARSEILLE CREMIEUX is estimated at
113 608 €
(range 35 291€ - 312 583€).
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
35k€113k€312k€
113 608 €Range: 35 291€ - 312 583€
NAF 5 all-time
Valuation method used
Net Income Multiple
48 375 €
×
2.3x
=113 609 €
Range: 35 291€ - 312 583€
Only this financial indicator is available for this company.
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 SNC MARSEILLE CREMIEUX with other companies in the same sector:
Frequently asked questions about SNC MARSEILLE CREMIEUX
What is the revenue of SNC MARSEILLE CREMIEUX ?
The revenue of SNC MARSEILLE CREMIEUX in 2023 is -266€.
Is SNC MARSEILLE CREMIEUX profitable?
Yes, SNC MARSEILLE CREMIEUX generated a net profit of 48 k€ in 2024.
Where is the headquarters of SNC MARSEILLE CREMIEUX ?
The headquarters of SNC MARSEILLE CREMIEUX is located in LA MADELEINE (59110), in the department Nord.
Where to find the tax return of SNC MARSEILLE CREMIEUX ?
The tax return of SNC MARSEILLE CREMIEUX 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 MARSEILLE CREMIEUX operate?
SNC MARSEILLE CREMIEUX 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