Employees: NN (None)Legal category: 5202Size: GECreation date: 2016-04-25 (10 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LA MADELEINE (59110), Nord
SNC NANTES BASTILLE : revenue, balance sheet and financial ratios
SNC NANTES BASTILLE is a French company
founded 10 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LA MADELEINE (59110),
this company of category GE
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC NANTES BASTILLE (SIREN 820143758)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 392 083 €
1 196 999 €
14 676 329 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
-669 354 €
-321 599 €
-28 073 €
-170 171 €
-179 405 €
-375 143 €
-276 375 €
-101 424 €
-8 519 €
EBITDA
-626 252 €
-185 742 €
313 048 €
-51 260 €
-112 263 €
-221 276 €
-190 815 €
-88 205 €
-8 471 €
Net margin
-48.1%
-26.9%
-0.2%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SNC NANTES BASTILLE achieves revenue of 1.4 M€. Revenue is declining over the period 2022-2024 (CAGR: -69.2%). Vs 2023, growth of +16% (1.2 M€ -> 1.4 M€). After deducting consumption (0 €), gross margin stands at 1.4 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 -626 k€, representing -45.0% of revenue. Warning negative scissor effect: despite revenue change (+16%), EBITDA varies by -237%, reducing margin by 29.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -669 k€ (-48.1% 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
1 392 083 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 392 083 €
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
-626 252 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-638 400 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-669 354 €
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
-45.0%
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 -200%. 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 -67%. 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
-200.43%
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
-66.721%
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
-48.354%
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
-1.99
Solvency indicators evolution SNC NANTES BASTILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-232.651
-4782.898
-2494.53
-2134.464
-2851.425
-1120.486
-8745.721
-570.617
-200.43
Financial autonomy
-74.254
-1.491
-1.673
-1.591
-0.737
-0.813
-0.557
-15.305
-66.721
Repayment capacity
-2.053
-47.357
-24.855
-23.005
-29.755
-21.997
-33.657
-6.635
-1.99
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
-0.479%
-23.033%
-48.354%
Sector positioning
Debt ratio
-200.432024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of SNC NANTES BASTILLE (-200.43) 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
-66.72%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of SNC NANTES BASTILLE (-66.7%) 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
-1.99 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good+13 pts over 3 years
In 2024, the repayment capacity of SNC NANTES BASTILLE (-1.99) 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 574.56. 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
574.56
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
6705.96
331.488
711.663
865.768
863.232
1517.599
372.138
407.684
574.56
Interest coverage
-0.649
-14.987
-27.545
-37.602
-52.2
-62.232
3.078
-10.587
-5.886
Sector positioning
Liquidity ratio
574.562024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good+6 pts over 3 years
In 2024, the liquidity ratio of SNC NANTES BASTILLE (574.56) 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
-5.89x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-36 pts over 3 years
In 2024, the interest coverage of SNC NANTES BASTILLE (-5.9x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Inventory turnover is 71 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 189 days of revenue, i.e. 729 k€ to permanently finance.
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
729 410 €
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
16 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
42 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
71 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
189 j
WCR and payment terms evolution SNC NANTES BASTILLE
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 €
0 €
0 €
0 €
0 €
2 551 773 €
1 714 809 €
729 410 €
Inventory turnover (days)
0
0
0
0
0
0
80
607
71
Customer payment term (days)
0
0
0
0
0
0
34
25
16
Supplier payment term (days)
2
90
247
84
124
61
20
272
42
Positioning of SNC NANTES BASTILLE 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 NANTES BASTILLE is estimated at
389 450 €
(range 140 042€ - 957 831€).
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
140k€389k€957k€
389 450 €Range: 140 042€ - 957 831€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 392 083 €
×
0.28x
=389 451 €
Range: 140 042€ - 957 832€
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 NANTES BASTILLE with other companies in the same sector:
Frequently asked questions about SNC NANTES BASTILLE
What is the revenue of SNC NANTES BASTILLE ?
The revenue of SNC NANTES BASTILLE in 2024 is 1.4 M€.
Is SNC NANTES BASTILLE profitable?
SNC NANTES BASTILLE recorded a net loss in 2024.
Where is the headquarters of SNC NANTES BASTILLE ?
The headquarters of SNC NANTES BASTILLE is located in LA MADELEINE (59110), in the department Nord.
Where to find the tax return of SNC NANTES BASTILLE ?
The tax return of SNC NANTES BASTILLE 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 NANTES BASTILLE operate?
SNC NANTES BASTILLE 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