Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-07-09 (16 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75001), Paris
SOCIETE FLEURET SERVICES : revenue, balance sheet and financial ratios
SOCIETE FLEURET SERVICES is a French company
founded 16 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75001),
this company of category PME
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE FLEURET SERVICES (SIREN 513954578)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 164 148 €
3 247 346 €
3 322 653 €
3 394 779 €
3 459 833 €
3 539 888 €
3 618 870 €
3 699 062 €
3 753 739 €
Net income
32 022 €
29 254 €
30 826 €
25 050 €
21 811 €
22 282 €
17 820 €
30 809 €
30 480 €
EBITDA
2 535 954 €
2 559 014 €
2 735 159 €
2 812 275 €
2 884 640 €
2 958 659 €
3 027 326 €
3 111 955 €
3 175 750 €
Net margin
1.0%
0.9%
0.9%
0.7%
0.6%
0.6%
0.5%
0.8%
0.8%
Revenue and income statement
In 2024, SOCIETE FLEURET SERVICES achieves revenue of 3.2 M€. Activity remains stable over the period (CAGR: -2.1%). Slight decline of -3% vs 2023. After deducting consumption (0 €), gross margin stands at 3.2 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 2.5 M€, representing 80.1% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 1.0% 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
3 164 148 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 164 148 €
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
2 535 954 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
888 709 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 022 €
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
80.1%
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 19367%. 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 8.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 53.4% 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
19366.523%
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
0.483%
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
53.405%
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
8.334
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
95709.957
42816.64
31052.566
22607.64
33521.97
29226.113
21574.645
17489.169
19366.523
Financial autonomy
0.101
0.224
0.307
0.419
0.281
0.319
0.433
0.524
0.483
Repayment capacity
15.47
14.866
14.17
13.321
12.409
11.452
10.422
9.863
8.334
Cash flow / Revenue
44.938%
45.219%
45.957%
47.069%
48.321%
49.429%
50.826%
49.61%
53.405%
Sector positioning
Debt ratio
19366.522024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Watch
In 2024, the debt ratio of SOCIETE FLEURET SERVICES (19366.52) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.48%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Average
In 2024, the financial autonomy of SOCIETE FLEURET SERVICES (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
8.33 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Average
In 2024, the repayment capacity of SOCIETE FLEURET SERVICES (8.33) 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 530.41. 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 33.1x. Operating income very largely covers interest expenses: high safety margin.
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
530.414
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
501.833
538.429
554.206
546.918
545.803
513.81
462.683
492.529
530.414
Interest coverage
46.873
45.451
44.45
43.015
41.382
39.681
37.587
36.484
33.089
Sector positioning
Liquidity ratio
530.412024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Good-7 pts over 3 years
In 2024, the liquidity ratio of SOCIETE FLEURET SERVICES (530.41) 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
33.09x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Excellent
In 2024, the interest coverage of SOCIETE FLEURET SERVICES (33.1x) 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: 447 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. The gap of 374 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 452 days of revenue, i.e. 4.0 M€ to permanently finance. Over 2016-2024, WCR increased by +50%, 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
3 976 986 €
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
447 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
73 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
452 j
WCR and payment terms evolution SOCIETE FLEURET SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 643 421 €
3 096 041 €
3 484 972 €
3 776 848 €
3 999 256 €
4 130 428 €
4 082 909 €
4 149 004 €
3 976 986 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
275
324
369
406
437
461
449
486
447
Supplier payment term (days)
107
57
45
69
70
122
137
118
73
Positioning of SOCIETE FLEURET SERVICES 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 SOCIETE FLEURET SERVICES is estimated at
1 552 848 €
(range 625 537€ - 4 563 981€).
With an EBITDA of 2 535 954€, the sector multiple of 1.0x is applied.
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
625k€1552k€4563k€
1 552 848 €Range: 625 537€ - 4 563 981€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 535 954 €×1.0x
Estimation2 544 492 €
1 050 745€ - 7 738 929€
Revenue Multiple30%
3 164 148 €×0.28x
Estimation885 206 €
318 310€ - 2 177 112€
Net Income Multiple20%
32 022 €×2.3x
Estimation75 204 €
23 361€ - 206 915€
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 SOCIETE FLEURET SERVICES with other companies in the same sector:
Frequently asked questions about SOCIETE FLEURET SERVICES
What is the revenue of SOCIETE FLEURET SERVICES ?
The revenue of SOCIETE FLEURET SERVICES in 2024 is 3.2 M€.
Is SOCIETE FLEURET SERVICES profitable?
Yes, SOCIETE FLEURET SERVICES generated a net profit of 32 k€ in 2024.
Where is the headquarters of SOCIETE FLEURET SERVICES ?
The headquarters of SOCIETE FLEURET SERVICES is located in PARIS (75001), in the department Paris.
Where to find the tax return of SOCIETE FLEURET SERVICES ?
The tax return of SOCIETE FLEURET SERVICES 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 FLEURET SERVICES operate?
SOCIETE FLEURET SERVICES 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