Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-12-20 (29 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75015), Paris
SUFFREN RIVE GAUCHE : revenue, balance sheet and financial ratios
SUFFREN RIVE GAUCHE is a French company
founded 29 years ago,
specialized in the sector Location de logements.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUFFREN RIVE GAUCHE (SIREN 410350474)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
51 101 €
709 559 €
500 325 €
499 898 €
499 898 €
139 320 €
166 709 €
93 713 €
93 728 €
Net income
147 320 €
9 996 534 €
345 359 €
240 282 €
147 374 €
29 808 €
43 362 €
33 132 €
767 023 €
EBITDA
-116 676 €
300 460 €
111 069 €
36 646 €
171 478 €
28 108 €
27 410 €
4 761 €
4 469 €
Net margin
288.3%
1408.8%
69.0%
48.1%
29.5%
21.4%
26.0%
35.4%
818.3%
Revenue and income statement
In 2024, SUFFREN RIVE GAUCHE achieves revenue of 51 k€. Revenue is declining over the period 2016-2024 (CAGR: -7.3%). Significant drop of -93% vs 2023. After deducting consumption (0 €), gross margin stands at 51 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 -117 k€, representing -228.3% of revenue. Warning negative scissor effect: despite revenue change (-93%), EBITDA varies by -139%, reducing margin by 270.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 147 k€, i.e. 288.3% 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
51 101 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 101 €
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
-116 676 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-153 061 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
147 320 €
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
-228.3%
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 6%. 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 94%. 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 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 872.9% 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
5.793%
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
94.453%
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
872.893%
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
2.224
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
0.622
1.208
1.645
7.213
5.936
3.917
8.747
4.542
5.793
Financial autonomy
98.844
98.64
98.113
93.014
93.343
94.408
90.605
94.103
94.453
Repayment capacity
5.997
2.824
2.716
14.328
2.722
1.218
1.908
0.246
2.224
Cash flow / Revenue
8.353%
34.607%
27.694%
26.392%
32.509%
49.482%
70.442%
450.035%
872.893%
Sector positioning
Debt ratio
5.792024
2022
2023
2024
Q1: -231.15
Med: 0.0
Q3: 66.18
Average
In 2024, the debt ratio of SUFFREN RIVE GAUCHE (5.79) 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
94.45%2024
2022
2023
2024
Q1: 0.0%
Med: 9.0%
Q3: 61.92%
Excellent
In 2024, the financial autonomy of SUFFREN RIVE GAUCHE (94.5%) 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
2.22 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 15.96 years
Average
In 2024, the repayment capacity of SUFFREN RIVE GAUCHE (2.22) 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 95294.26. 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
95294.255
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
0.0
Liquidity indicators evolution SUFFREN RIVE GAUCHE
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
7872.988
25510.886
12435.867
12538.595
3190.137
1969.264
2719.516
5246.589
95294.255
Interest coverage
10.629
21.151
12.773
12.441
0.798
12.588
0.248
0.0
0.0
Sector positioning
Liquidity ratio
95294.262024
2022
2023
2024
Q1: 9.79
Med: 137.69
Q3: 788.97
Excellent
In 2024, the liquidity ratio of SUFFREN RIVE GAUCHE (95294.26) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.82x
Average-25 pts over 3 years
In 2024, the interest coverage of SUFFREN RIVE GAUCHE (0.0x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 72 days. Excellent situation: suppliers finance 37 days of the operating cycle (retail model). Overall, WCR represents 19930 days of revenue, i.e. 2.8 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
2 828 952 €
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
35 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
72 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
19930 j
WCR and payment terms evolution SUFFREN RIVE GAUCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 674 439 €
1 779 507 €
1 952 636 €
2 157 893 €
2 297 976 €
2 459 948 €
2 049 586 €
2 743 247 €
2 828 952 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
25
3
3
4
0
35
Supplier payment term (days)
376
265
171
151
135
80
164
47
72
Positioning of SUFFREN RIVE GAUCHE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SUFFREN RIVE GAUCHE is estimated at
426 286 €
(range 130 185€ - 774 670€).
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
130k€426k€774k€
426 286 €Range: 130 185€ - 774 670€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
51 101 €×0.81x
Estimation41 219 €
15 751€ - 76 864€
Net Income Multiple20%
147 320 €×6.8x
Estimation1 003 887 €
301 837€ - 1 821 380€
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 SUFFREN RIVE GAUCHE with other companies in the same sector:
Frequently asked questions about SUFFREN RIVE GAUCHE
What is the revenue of SUFFREN RIVE GAUCHE ?
The revenue of SUFFREN RIVE GAUCHE in 2024 is 51 k€.
Is SUFFREN RIVE GAUCHE profitable?
Yes, SUFFREN RIVE GAUCHE generated a net profit of 147 k€ in 2024.
Where is the headquarters of SUFFREN RIVE GAUCHE ?
The headquarters of SUFFREN RIVE GAUCHE is located in PARIS (75015), in the department Paris.
Where to find the tax return of SUFFREN RIVE GAUCHE ?
The tax return of SUFFREN RIVE GAUCHE 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 SUFFREN RIVE GAUCHE operate?
SUFFREN RIVE GAUCHE 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