Employees: NN (None)Legal category: 5202Size: PMECreation date: 2016-08-01 (9 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: PARIS (75016), Paris
SNC MONTMARTRE 13 : revenue, balance sheet and financial ratios
SNC MONTMARTRE 13 is a French company
founded 9 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC MONTMARTRE 13 (SIREN 821911997)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
2 994 307 €
841 234 €
119 557 €
146 741 €
161 620 €
33 920 €
Net income
12 050 €
-115 735 €
-130 988 €
-32 958 €
-24 612 €
-54 745 €
EBITDA
69 383 €
52 131 €
13 472 €
188 564 €
127 184 €
-24 934 €
Net margin
0.4%
-13.8%
-109.6%
-22.5%
-15.2%
-161.4%
Revenue and income statement
In 2021, SNC MONTMARTRE 13 achieves revenue of 3.0 M€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +145.0%. Vs 2020, growth of +256% (841 k€ -> 3.0 M€). After deducting consumption (2.8 M€), gross margin stands at 243 k€, i.e. a rate of 8%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 69 k€, representing 2.3% of revenue. Warning negative scissor effect: despite revenue change (+256%), EBITDA varies by +33%, reducing margin by 3.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12 k€, i.e. 0.4% 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
2 994 307 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
242 586 €
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
69 383 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
69 294 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 050 €
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
2.3%
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 18763%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 203.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
18763.142%
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
0.49%
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
0.402%
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
203.202
Solvency indicators evolution SNC MONTMARTRE 13
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
-8417.574
-19354.447
-15066.321
-4383.983
-4405.652
18763.142
Financial autonomy
-1.198
-0.517
-0.654
-2.284
-2.22
0.49
Repayment capacity
-82.638
-182.64
-136.562
-43.294
-43.676
203.202
Cash flow / Revenue
-161.394%
-15.228%
-22.461%
-110.096%
-13.758%
0.402%
Sector positioning
Debt ratio
18763.142021
2019
2020
2021
Q1: 0.0
Med: 26.64
Q3: 275.35
Average+50 pts over 3 years
In 2021, the debt ratio of SNC MONTMARTRE 13 (18763.14) 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
0.49%2021
2019
2020
2021
Q1: 0.63%
Med: 25.33%
Q3: 68.35%
Average
In 2021, the financial autonomy of SNC MONTMARTRE 13 (0.5%) 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
203.2 years2021
2019
2020
2021
Q1: -5.53 years
Med: 0.0 years
Q3: 3.13 years
Average+50 pts over 3 years
In 2021, the repayment capacity of SNC MONTMARTRE 13 (203.20) 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 1384.17. 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 87.8x. Operating income very largely covers interest expenses: high safety margin.
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
1384.173
Interest coverage (2021)
?
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
87.791
Liquidity indicators evolution SNC MONTMARTRE 13
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
30146.236
4874.007
1173.383
4679.418
2259.026
1384.173
Interest coverage
-119.556
101.697
64.905
1104.394
243.051
87.791
Sector positioning
Liquidity ratio
1384.172021
2019
2020
2021
Q1: 149.24
Med: 437.9
Q3: 2125.97
Good-11 pts over 3 years
In 2021, the liquidity ratio of SNC MONTMARTRE 13 (1384.17) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
87.79x2021
2019
2020
2021
Q1: -1.5x
Med: 0.0x
Q3: 3.37x
Excellent
In 2021, the interest coverage of SNC MONTMARTRE 13 (87.8x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 135 days. Excellent situation: suppliers finance 133 days of the operating cycle (retail model). Inventory turnover is 301 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 312 days of revenue, i.e. 2.6 M€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
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
2 592 172 €
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
2 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
135 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
301 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
312 j
WCR and payment terms evolution SNC MONTMARTRE 13
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
4 444 477 €
4 488 556 €
4 779 014 €
5 353 623 €
5 039 976 €
2 592 172 €
Inventory turnover (days)
47178
9980
11687
15910
2121
301
Customer payment term (days)
0
0
2
0
6
2
Supplier payment term (days)
1
22
75
56
132
135
Positioning of SNC MONTMARTRE 13 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 333 813€ to 1 354 868€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
333k€585k€1354k€
585 117 €Range: 333 813€ - 1 354 868€
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 SNC MONTMARTRE 13 with other companies in the same sector:
Frequently asked questions about SNC MONTMARTRE 13
What is the revenue of SNC MONTMARTRE 13 ?
The revenue of SNC MONTMARTRE 13 in 2021 is 3.0 M€.
Is SNC MONTMARTRE 13 profitable?
Yes, SNC MONTMARTRE 13 generated a net profit of 12 k€ in 2021.
Where is the headquarters of SNC MONTMARTRE 13 ?
The headquarters of SNC MONTMARTRE 13 is located in PARIS (75016), in the department Paris.
Where to find the tax return of SNC MONTMARTRE 13 ?
The tax return of SNC MONTMARTRE 13 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 MONTMARTRE 13 operate?
SNC MONTMARTRE 13 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