Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-10-07 (21 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75016), Paris
TOPAZE PROPERTIES : revenue, balance sheet and financial ratios
TOPAZE PROPERTIES is a French company
founded 21 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75016),
this company of category ETI
shows in 2024 a revenue of 4.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOPAZE PROPERTIES (SIREN 479034043)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 859 166 €
4 217 081 €
4 164 108 €
3 939 556 €
3 835 073 €
3 790 768 €
4 047 970 €
3 938 093 €
3 936 415 €
Net income
1 420 130 €
850 629 €
833 436 €
476 714 €
552 710 €
357 951 €
378 260 €
273 245 €
225 174 €
EBITDA
3 325 103 €
2 564 157 €
2 791 095 €
2 429 219 €
2 344 160 €
2 129 174 €
2 522 205 €
2 556 206 €
2 459 354 €
Net margin
29.2%
20.2%
20.0%
12.1%
14.4%
9.4%
9.3%
6.9%
5.7%
Revenue and income statement
In 2024, TOPAZE PROPERTIES achieves revenue of 4.9 M€. Revenue is growing positively over 9 years (CAGR: +2.7%). Vs 2023, growth of +15% (4.2 M€ -> 4.9 M€). After deducting consumption (0 €), gross margin stands at 4.9 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 3.3 M€, representing 68.4% of revenue. Positive scissor effect: EBITDA margin improves by +7.6 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 1.4 M€, i.e. 29.2% 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
4 859 166 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 859 166 €
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
3 325 103 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 087 524 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 420 130 €
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
68.4%
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 1987%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 53.0% 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
1986.558%
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
4.65%
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
53.045%
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
11.259
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
1407.612
1331.282
1052.914
889.682
732.044
641.901
525.995
535.637
1986.558
Financial autonomy
5.497
6.581
8.217
9.621
11.508
12.812
15.437
15.216
4.65
Repayment capacity
17.098
17.309
15.572
15.365
13.635
14.597
11.277
13.708
11.259
Cash flow / Revenue
35.57%
38.553%
39.292%
41.398%
45.679%
41.744%
51.226%
50.254%
53.045%
Sector positioning
Debt ratio
1986.562024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of TOPAZE PROPERTIES (1986.56) 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
4.65%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of TOPAZE PROPERTIES (4.7%) 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
11.26 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of TOPAZE PROPERTIES (11.26) 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 1125.84. 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 45.4x. 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
1125.837
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
45.442
Liquidity indicators evolution TOPAZE PROPERTIES
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
18.587
67.903
66.949
132.028
263.608
347.744
666.266
1163.778
1125.837
Interest coverage
37.397
31.666
25.012
25.725
22.716
22.016
17.996
48.645
45.442
Sector positioning
Liquidity ratio
1125.842024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good
In 2024, the liquidity ratio of TOPAZE PROPERTIES (1125.84) 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
45.44x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of TOPAZE PROPERTIES (45.4x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 142 days. Excellent situation: suppliers finance 128 days of the operating cycle (retail model). Overall, WCR represents 742 days of revenue, i.e. 10.0 M€ to permanently finance. Over 2016-2024, WCR increased by +408%, 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
10 017 948 €
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
14 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
142 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
742 j
WCR and payment terms evolution TOPAZE PROPERTIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 256 321 €
567 676 €
179 487 €
1 037 723 €
1 847 930 €
4 127 946 €
5 844 326 €
12 870 405 €
10 017 948 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
48
30
33
28
17
25
27
14
Supplier payment term (days)
361
442
323
220
173
201
161
141
142
Positioning of TOPAZE PROPERTIES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of TOPAZE PROPERTIES is estimated at
9 312 799 €
(range 2 159 376€ - 16 996 580€).
With an EBITDA of 3 325 103€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
2159k€9312k€16996k€
9 312 799 €Range: 2 159 376€ - 16 996 580€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 325 103 €×4.8x
Estimation16 079 700 €
2 721 899€ - 27 710 016€
Revenue Multiple30%
4 859 166 €×0.59x
Estimation2 860 939 €
1 779 866€ - 3 401 118€
Net Income Multiple20%
1 420 130 €×1.5x
Estimation2 073 336 €
1 322 338€ - 10 606 186€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare TOPAZE PROPERTIES with other companies in the same sector:
Frequently asked questions about TOPAZE PROPERTIES
What is the revenue of TOPAZE PROPERTIES ?
The revenue of TOPAZE PROPERTIES in 2024 is 4.9 M€.
Is TOPAZE PROPERTIES profitable?
Yes, TOPAZE PROPERTIES generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of TOPAZE PROPERTIES ?
The headquarters of TOPAZE PROPERTIES is located in PARIS (75016), in the department Paris.
Where to find the tax return of TOPAZE PROPERTIES ?
The tax return of TOPAZE PROPERTIES 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 TOPAZE PROPERTIES operate?
TOPAZE PROPERTIES operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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