Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75014), Paris
SOCIETE DE MONCEAU : revenue, balance sheet and financial ratios
SOCIETE DE MONCEAU is a French company
founded 126 years ago,
specialized in the sector Location de logements.
Based in PARIS (75014),
this company of category PME
shows in 2024 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DE MONCEAU (SIREN 572177608)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 537 291 €
3 251 585 €
3 021 010 €
2 934 665 €
3 204 138 €
2 921 238 €
2 778 973 €
2 567 418 €
2 987 547 €
1 547 036 €
Net income
464 670 €
286 866 €
77 452 €
295 218 €
3 057 707 €
35 432 €
200 956 €
324 600 €
301 572 €
-1 581 754 €
EBITDA
2 429 876 €
2 025 886 €
1 907 953 €
1 944 974 €
2 137 850 €
1 819 859 €
1 874 173 €
1 780 307 €
1 745 909 €
1 075 191 €
Net margin
13.1%
8.8%
2.6%
10.1%
95.4%
1.2%
7.2%
12.6%
10.1%
-102.2%
Revenue and income statement
In 2024, SOCIETE DE MONCEAU achieves revenue of 3.5 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.6%. Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 3.5 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 2.4 M€, representing 68.7% of revenue. Positive scissor effect: EBITDA margin improves by +6.4 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 465 k€, i.e. 13.1% 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
3 537 291 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 537 291 €
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
2 429 876 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
791 334 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
464 670 €
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
68.7%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 59.1% 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
35.483%
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
70.095%
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
59.06%
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
2.896
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
63.594
87.561
95.585
102.348
84.726
52.141
44.538
52.2
44.492
35.483
Financial autonomy
58.781
50.315
47.591
46.136
52.271
61.115
67.121
59.622
66.492
70.095
Repayment capacity
4.164
6.743
7.484
8.134
7.235
20.025
4.202
5.001
3.785
2.896
Cash flow / Revenue
55.907%
47.143%
55.706%
51.639%
52.18%
12.932%
58.552%
56.297%
59.952%
59.06%
Sector positioning
Debt ratio
35.482024
2022
2023
2024
Q1: -231.15
Med: 0.0
Q3: 66.18
Average
In 2024, the debt ratio of SOCIETE DE MONCEAU (35.48) 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
70.09%2024
2022
2023
2024
Q1: 0.0%
Med: 9.0%
Q3: 61.92%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of SOCIETE DE MONCEAU (70.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.9 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 15.96 years
Average
In 2024, the repayment capacity of SOCIETE DE MONCEAU (2.90) 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 233.91. 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 2.8x. Financial charges are adequately covered by operations.
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
233.915
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
2.819
Liquidity indicators evolution SOCIETE DE MONCEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
29.689
100.172
116.78
182.782
286.564
307.396
554.048
389.923
272.999
233.915
Interest coverage
185.86
12.732
12.591
20.498
13.52
16.588
3.702
4.084
4.019
2.819
Sector positioning
Liquidity ratio
233.912024
2022
2023
2024
Q1: 9.79
Med: 137.69
Q3: 788.97
Good-8 pts over 3 years
In 2024, the liquidity ratio of SOCIETE DE MONCEAU (233.91) 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
2.82x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.82x
Good
In 2024, the interest coverage of SOCIETE DE MONCEAU (2.8x) 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: 149 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 307 days. Excellent situation: suppliers finance 158 days of the operating cycle (retail model). Overall, WCR represents 8 days of revenue, i.e. 83 k€ to permanently finance. Over 2015-2024, WCR increased by +334%, 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
83 374 €
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
149 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
307 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
8 j
WCR and payment terms evolution SOCIETE DE MONCEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-35 613 €
-119 950 €
-33 094 €
89 900 €
-256 514 €
587 927 €
352 365 €
753 833 €
89 679 €
83 374 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
27
36
60
46
78
116
246
127
149
Supplier payment term (days)
235
256
627
511
63
285
131
391
254
307
Positioning of SOCIETE DE MONCEAU in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SOCIETE DE MONCEAU is estimated at
8 292 709 €
(range 2 318 422€ - 14 888 490€).
With an EBITDA of 2 429 876€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
2318k€8292k€14888k€
8 292 709 €Range: 2 318 422€ - 14 888 490€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 429 876 €×5.6x
Estimation13 606 887 €
3 601 832€ - 24 286 617€
Revenue Multiple30%
3 537 291 €×0.81x
Estimation2 853 276 €
1 090 328€ - 5 320 663€
Net Income Multiple20%
464 670 €×6.8x
Estimation3 166 415 €
952 040€ - 5 744 915€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare SOCIETE DE MONCEAU with other companies in the same sector:
Frequently asked questions about SOCIETE DE MONCEAU
What is the revenue of SOCIETE DE MONCEAU ?
The revenue of SOCIETE DE MONCEAU in 2024 is 3.5 M€.
Is SOCIETE DE MONCEAU profitable?
Yes, SOCIETE DE MONCEAU generated a net profit of 465 k€ in 2024.
Where is the headquarters of SOCIETE DE MONCEAU ?
The headquarters of SOCIETE DE MONCEAU is located in PARIS (75014), in the department Paris.
Where to find the tax return of SOCIETE DE MONCEAU ?
The tax return of SOCIETE DE MONCEAU 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 SOCIETE DE MONCEAU operate?
SOCIETE DE MONCEAU operates in the sector Location de logements (NAF code 68.20A). 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