Employees: NN (None)Legal category: 5202Size: PMECreation date: 2016-06-20 (9 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75008), Paris
SNC N2 PROMOTION : revenue, balance sheet and financial ratios
SNC N2 PROMOTION is a French company
founded 9 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 101 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC N2 PROMOTION (SIREN 821147519)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
100 546 €
168 448 €
22 234 151 €
37 445 371 €
14 754 104 €
4 845 565 €
500 000 €
400 000 €
400 000 €
Net income
-324 440 €
-204 712 €
3 355 995 €
2 101 768 €
912 874 €
273 551 €
18 246 €
8 126 €
18 056 €
EBITDA
-324 012 €
-200 696 €
3 361 097 €
2 107 942 €
808 037 €
273 846 €
18 245 €
8 119 €
18 056 €
Net margin
-322.7%
-121.5%
15.1%
5.6%
6.2%
5.6%
3.6%
2.0%
4.5%
Revenue and income statement
In 2024, SNC N2 PROMOTION achieves revenue of 101 k€. Revenue is declining over the period 2016-2024 (CAGR: -15.9%). Significant drop of -40% vs 2023. After deducting consumption (0 €), gross margin stands at 101 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -324 k€, representing -322.3% of revenue. Warning negative scissor effect: despite revenue change (-40%), EBITDA varies by -61%, reducing margin by 203.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -324 k€ (-322.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
100 546 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
100 546 €
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
-324 012 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-324 012 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-324 440 €
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
-322.3%
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 0%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.007%
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
5.629%
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
-322.678%
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
0.0
Solvency indicators evolution SNC N2 PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.002
0.0
0.0
42.631
0.001
0.007
Financial autonomy
35.355
14.576
23.519
3.19
9.166
13.732
21.86
18.337
5.629
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.273
0.0
0.0
Cash flow / Revenue
4.514%
2.031%
3.649%
5.645%
5.471%
5.613%
15.094%
-121.528%
-322.678%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Excellent-32 pts over 3 years
In 2024, the debt ratio of SNC N2 PROMOTION (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
5.63%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Average-21 pts over 3 years
In 2024, the financial autonomy of SNC N2 PROMOTION (5.6%) 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
0.0 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Good
In 2024, the repayment capacity of SNC N2 PROMOTION (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 105.97. 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
105.965
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
-0.132
Liquidity indicators evolution SNC N2 PROMOTION
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
154.69
117.063
130.751
381.049
361.453
206.53
145.305
122.455
105.965
Interest coverage
0.0
0.0
0.0
0.108
0.102
0.293
0.152
-2.001
-0.132
Sector positioning
Liquidity ratio
105.972024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Watch-7 pts over 3 years
In 2024, the liquidity ratio of SNC N2 PROMOTION (105.97) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.13x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Average
In 2024, the interest coverage of SNC N2 PROMOTION (-0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 838 days. Excellent situation: suppliers finance 838 days of the operating cycle (retail model). Overall, WCR represents 568 days of revenue, i.e. 159 k€ to permanently finance. Over 2016-2024, WCR increased by +244%, requiring additional financing.
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
158 689 €
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
838 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
568 j
WCR and payment terms evolution SNC N2 PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
46 140 €
44 224 €
96 000 €
341 128 €
-4 049 264 €
-1 343 914 €
10 893 845 €
762 925 €
158 689 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
558
0
2
68
0
0
Supplier payment term (days)
40
121
110
1
80
77
64
3142
838
Positioning of SNC N2 PROMOTION in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SNC N2 PROMOTION is estimated at
28 128 €
(range 10 114€ - 69 181€).
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
10k€28k€69k€
28 128 €Range: 10 114€ - 69 181€
NAF 5 all-time
Valuation method used
Revenue Multiple
100 546 €
×
0.28x
=28 129 €
Range: 10 115€ - 69 181€
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 bureaux)
Compare SNC N2 PROMOTION with other companies in the same sector:
The revenue of SNC N2 PROMOTION in 2024 is 101 k€.
Is SNC N2 PROMOTION profitable?
SNC N2 PROMOTION recorded a net loss in 2024.
Where is the headquarters of SNC N2 PROMOTION ?
The headquarters of SNC N2 PROMOTION is located in PARIS (75008), in the department Paris.
Where to find the tax return of SNC N2 PROMOTION ?
The tax return of SNC N2 PROMOTION 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 N2 PROMOTION operate?
SNC N2 PROMOTION operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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