Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1998-01-15 (28 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: LUTTERBACH (68460), Haut-Rhin
W DEVELOPPEMENT : revenue, balance sheet and financial ratios
W DEVELOPPEMENT is a French company
founded 28 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in LUTTERBACH (68460),
this company of category PME
shows in 2019 a revenue of 350 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - W DEVELOPPEMENT (SIREN 415372747)
Indicator
2023
2019
2018
2017
2016
2015
2014
Revenue
N/C
349 606 €
390 860 €
462 474 €
352 084 €
529 585 €
642 342 €
Net income
154 112 €
51 621 €
-75 714 €
413 923 €
-201 961 €
-53 471 €
-129 352 €
EBITDA
N/C
-51 205 €
40 674 €
-86 863 €
-126 068 €
179 636 €
72 648 €
Net margin
N/C
14.8%
-19.4%
89.5%
-57.4%
-10.1%
-20.1%
Revenue and income statement
In 2023, W DEVELOPPEMENT generates positive net income of 154 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
154 112 €
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 1%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.835%
Financial autonomy (2023)
?
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
88.588%
Asset age ratio (2023)
?
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
2014
2015
2016
2017
2018
2019
2023
Debt ratio
108.019
97.421
71.813
33.597
29.518
5.056
0.835
Financial autonomy
46.779
49.692
55.16
72.798
75.26
92.78
88.588
Repayment capacity
39.204
-149.315
-10.686
3.908
59.813
-2.895
None
Cash flow / Revenue
14.265%
-4.031%
-58.596%
64.561%
4.294%
-17.284%
None%
Sector positioning
Debt ratio
0.832023
2018
2019
2023
Q1: -24.56
Med: 7.75
Q3: 165.49
Good-8 pts over 3 years
In 2023, the debt ratio of W DEVELOPPEMENT (0.83) 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
88.59%2023
2018
2019
2023
Q1: 0.43%
Med: 30.89%
Q3: 76.14%
Excellent
In 2023, the financial autonomy of W DEVELOPPEMENT (88.6%) 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
-2.9 years2019
2018
2019
Q1: 0.0 years
Med: 0.55 years
Q3: 8.61 years
Excellent-50 pts over 2 years
In 2019, the repayment capacity of W DEVELOPPEMENT (-2.90) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1173.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1173.816
Liquidity indicators evolution W DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2023
Liquidity ratio
691.694
1427.707
478.986
540.013
549.844
900.727
1173.816
Interest coverage
246.413
103.456
-68.805
-25.743
20.441
-422.197
None
Sector positioning
Liquidity ratio
1173.822023
2018
2019
2023
Q1: 95.06
Med: 298.09
Q3: 1218.26
Good+12 pts over 3 years
In 2023, the liquidity ratio of W DEVELOPPEMENT (1173.82) 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
-422.2x2019
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 13.73x
Average-50 pts over 2 years
In 2019, the interest coverage of W DEVELOPPEMENT (-422.2x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution W DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2023
Operating WCR
1 223 173 €
1 098 836 €
781 193 €
530 513 €
584 727 €
455 928 €
0 €
Inventory turnover (days)
631
765
807
459
543
607
0
Customer payment term (days)
57
37
37
12
7
3
0
Supplier payment term (days)
108
59
163
64
110
36
0
Positioning of W DEVELOPPEMENT in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of W DEVELOPPEMENT is estimated at
874 022 €
(range 320 367€ - 1 691 512€).
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 value2023
215 transactions
320k€874k€1691k€
874 022 €Range: 320 367€ - 1 691 512€
NAF 5 année 2023
Valuation method used
Net Income Multiple
154 112 €
×
5.7x
=874 023 €
Range: 320 367€ - 1 691 513€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 terrains et d'autres biens immobiliers)
Compare W DEVELOPPEMENT with other companies in the same sector:
Yes, W DEVELOPPEMENT generated a net profit of 154 k€ in 2023.
Where is the headquarters of W DEVELOPPEMENT ?
The headquarters of W DEVELOPPEMENT is located in LUTTERBACH (68460), in the department Haut-Rhin.
Where to find the tax return of W DEVELOPPEMENT ?
The tax return of W 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 W DEVELOPPEMENT operate?
W DEVELOPPEMENT operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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