STEVA DEVELOPPEMENT : revenue, balance sheet and financial ratios
STEVA DEVELOPPEMENT is a French company
founded 16 years ago,
specialized in the sector Promotion immobilière de logements.
Based in MONTROUGE (92120),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STEVA DEVELOPPEMENT (SIREN 519135099)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 519 725 €
1 230 908 €
3 398 529 €
2 514 566 €
1 638 578 €
2 619 834 €
3 130 411 €
5 416 918 €
N/C
Net income
4 201 824 €
-959 154 €
4 440 245 €
3 555 386 €
4 203 925 €
10 063 531 €
4 959 011 €
713 391 €
934 €
EBITDA
-996 022 €
-1 636 854 €
352 770 €
51 042 €
-818 503 €
361 074 €
963 524 €
809 330 €
-2 401 €
Net margin
276.5%
-77.9%
130.7%
141.4%
256.6%
384.1%
158.4%
13.2%
N/C
Revenue and income statement
In 2024, STEVA DEVELOPPEMENT achieves revenue of 1.5 M€. Revenue is declining over the period 2017-2024 (CAGR: -16.6%). Vs 2023, growth of +23% (1.2 M€ -> 1.5 M€). After deducting consumption (552 €), gross margin stands at 1.5 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 -996 k€, representing -65.5% of revenue. Positive scissor effect: EBITDA margin improves by +67.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.2 M€, i.e. 276.5% 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
1 519 725 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 519 173 €
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
-996 022 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 010 061 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 201 824 €
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
-65.4%
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 9%. 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 88%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 277.0% 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
8.721%
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
87.779%
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
277.007%
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
0.337
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
-105.921
3.42
14.891
20.365
9.637
7.885
9.709
0.085
8.721
Financial autonomy
-812.34
87.691
83.355
81.527
89.447
88.543
86.57
95.657
87.779
Repayment capacity
41.732
0.906
0.506
0.449
0.386
0.366
0.35
-0.011
0.337
Cash flow / Revenue
None%
8.742%
158.518%
384.271%
256.457%
140.144%
142.302%
-76.899%
277.007%
Sector positioning
Debt ratio
8.722024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average
In 2024, the debt ratio of STEVA DEVELOPPEMENT (8.72) 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
87.78%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Excellent
In 2024, the financial autonomy of STEVA DEVELOPPEMENT (87.8%) 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
0.34 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2024, the repayment capacity of STEVA DEVELOPPEMENT (0.34) 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 2186.44. 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
2186.436
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
192.088
1022.645
2281.742
5207.205
4971.965
2138.8
2454.033
2321.671
2186.436
Interest coverage
-18.659
45.14
31.128
51.306
-39.037
650.253
247.12
-43.244
-42.036
Sector positioning
Liquidity ratio
2186.442024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Excellent
In 2024, the liquidity ratio of STEVA DEVELOPPEMENT (2186.44) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-42.04x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-50 pts over 3 years
In 2024, the interest coverage of STEVA DEVELOPPEMENT (-42.0x) 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: 84 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 59 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 4263 days of revenue, i.e. 18.0 M€ 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
17 995 960 €
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
84 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
96 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
59 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
4263 j
WCR and payment terms evolution STEVA DEVELOPPEMENT
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 €
12 370 507 €
19 005 946 €
26 317 176 €
17 968 056 €
17 499 267 €
19 360 604 €
12 155 487 €
17 995 960 €
Inventory turnover (days)
0
4
7
8
11
17
26
53
59
Customer payment term (days)
0
368
77
21
36
45
117
13
84
Supplier payment term (days)
308
6
76
66
37
95
57
45
96
Positioning of STEVA DEVELOPPEMENT 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 STEVA DEVELOPPEMENT is estimated at
4 202 297 €
(range 1 317 888€ - 11 487 706€).
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
1317k€4202k€11487k€
4 202 297 €Range: 1 317 888€ - 11 487 706€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 519 725 €×0.28x
Estimation425 160 €
152 883€ - 1 045 657€
Net Income Multiple20%
4 201 824 €×2.3x
Estimation9 868 004 €
3 065 397€ - 27 150 781€
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 STEVA DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about STEVA DEVELOPPEMENT
What is the revenue of STEVA DEVELOPPEMENT ?
The revenue of STEVA DEVELOPPEMENT in 2024 is 1.5 M€.
Is STEVA DEVELOPPEMENT profitable?
Yes, STEVA DEVELOPPEMENT generated a net profit of 4.2 M€ in 2024.
Where is the headquarters of STEVA DEVELOPPEMENT ?
The headquarters of STEVA DEVELOPPEMENT is located in MONTROUGE (92120), in the department Hauts-de-Seine.
Where to find the tax return of STEVA DEVELOPPEMENT ?
The tax return of STEVA DEVELOPPEMENT 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 STEVA DEVELOPPEMENT operate?
STEVA DEVELOPPEMENT 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