Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-04-20 (25 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: SAINT-MALO (35400), Ille-et-Vilaine
UNIFLORE BLUE : revenue, balance sheet and financial ratios
UNIFLORE BLUE is a French company
founded 25 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in SAINT-MALO (35400),
this company of category PME
shows in 2024 a revenue of 185 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNIFLORE BLUE (SIREN 437852932)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
184 796 €
369 898 €
315 113 €
830 400 €
471 672 €
45 810 €
30 472 €
110 101 €
60 450 €
Net income
-32 381 €
21 992 €
147 338 €
3 661 207 €
-18 504 €
281 674 €
89 239 €
100 995 €
-2 179 452 €
EBITDA
-328 623 €
-371 470 €
-408 801 €
-265 719 €
-148 469 €
-238 910 €
-255 694 €
-235 789 €
-318 956 €
Net margin
-17.5%
5.9%
46.8%
440.9%
-3.9%
614.9%
292.9%
91.7%
-3605.4%
Revenue and income statement
In 2024, UNIFLORE BLUE achieves revenue of 185 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.0%. Significant drop of -50% vs 2023. After deducting consumption (290 k€), gross margin stands at -105 k€, i.e. a rate of -57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -329 k€, representing -177.8% of revenue. Warning negative scissor effect: despite revenue change (-50%), EBITDA varies by +12%, reducing margin by 77.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -32 k€ (-17.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
184 796 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-104 756 €
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
-328 623 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-487 885 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-32 381 €
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
-177.8%
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 4%. 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 90%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.29%
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
89.897%
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
-28.313%
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
-3.258
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
333.436
280.654
284.91
246.357
273.367
3.035
1.757
2.008
4.29
Financial autonomy
22.152
25.518
24.984
28.09
25.793
89.638
93.437
94.545
89.897
Repayment capacity
-7.504
-11.852
-15.479
-11.504
-25.814
0.035
-0.221
-0.044
-3.258
Cash flow / Revenue
-865.732%
-275.042%
-826.375%
-722.093%
-29.763%
413.156%
-100.539%
-491.492%
-28.313%
Sector positioning
Debt ratio
4.292024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Good+16 pts over 3 years
In 2024, the debt ratio of UNIFLORE BLUE (4.29) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
89.9%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Excellent
In 2024, the financial autonomy of UNIFLORE BLUE (89.9%) 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
-3.26 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Good-8 pts over 3 years
In 2024, the repayment capacity of UNIFLORE BLUE (-3.26) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1111.33. 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
1111.33
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
-0.046
Liquidity indicators evolution UNIFLORE BLUE
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
553.05
807.695
1132.547
1445.933
1027.906
466.627
1075.224
1899.341
1111.33
Interest coverage
-86.711
-48.564
-18.566
-17.792
-24.113
-38.67
-1.23
-0.234
-0.046
Sector positioning
Liquidity ratio
1111.332024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Good
In 2024, the liquidity ratio of UNIFLORE BLUE (1111.33) 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
-0.05x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Average+14 pts over 3 years
In 2024, the interest coverage of UNIFLORE BLUE (-0.1x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 263 days. Excellent situation: suppliers finance 204 days of the operating cycle (retail model). Inventory turnover is 2189 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 5459 days of revenue, i.e. 2.8 M€ to permanently finance. Over 2016-2024, WCR increased by +151%, 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
2 802 112 €
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
59 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
263 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
2189 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
5459 j
WCR and payment terms evolution UNIFLORE BLUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 118 156 €
1 015 037 €
1 181 661 €
1 680 426 €
1 641 527 €
1 174 734 €
2 057 946 €
2 724 384 €
2 802 112 €
Inventory turnover (days)
5462
2834
11265
10685
854
313
1431
1213
2189
Customer payment term (days)
7
80
900
514
24
22
44
125
59
Supplier payment term (days)
163
143
198
167
72
84
49
62
263
Positioning of UNIFLORE BLUE in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 59 899€ to 151 343€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
59k€128k€151k€
128 140 €Range: 59 899€ - 151 343€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 marchands de biens immobiliers)
Compare UNIFLORE BLUE with other companies in the same sector:
The headquarters of UNIFLORE BLUE is located in SAINT-MALO (35400), in the department Ille-et-Vilaine.
Where to find the tax return of UNIFLORE BLUE ?
The tax return of UNIFLORE BLUE 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 UNIFLORE BLUE operate?
UNIFLORE BLUE operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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