Empleados: NN (None)Categoría jurídica: SA (autres)Tamaño: PMEFecha de creación: 2020-05-11 (5 años)Estado: ActivaSector de actividad: Location de logementsUbicación: PUTEAUX (92800), Hauts-de-Seine
SA CALEDONIE HABITAT 19 : revenue, balance sheet and financial ratios
SA CALEDONIE HABITAT 19 is a French company
founded 5 years ago,
specialized in the sector Location de logements.
Based in PUTEAUX (92800),
this company of category PME
shows in 2024 a revenue of 429 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - SA CALEDONIE HABITAT 19 (SIREN 884630484)
Indicador
2024
2023
2022
2021
Ingresos
429 409 €
85 201 €
N/C
N/C
Resultado neto
-311 862 €
-88 309 €
-16 383 €
-419 313 €
EBITDA
418 072 €
73 020 €
-16 382 €
-419 313 €
Margen neto
-72.6%
-103.6%
N/C
N/C
Ingresos y cuenta de resultados
In 2024, SA CALEDONIE HABITAT 19 achieves revenue of 429 k€. Over the period 2023-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +404.0%. Vs 2023, growth of +404% (85 k€ -> 429 k€). After deducting consumption (0 €), gross margin stands at 429 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 418 k€, representing 97.4% of revenue. Positive scissor effect: EBITDA margin improves by +11.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -312 k€ (-72.6% of revenue), which will impact equity.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
429 409 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
429 409 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
418 072 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
-311 862 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 203%. 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 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 38.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 97.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
202.922%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia SA CALEDONIE HABITAT 19
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2021
2022
2023
2024
Ratio de endeudamiento
136.691
141.706
200.405
202.922
Autonomía financiera
41.361
41.286
33.26
32.979
Capacidad de reembolso
-26.901
-712.366
223.611
38.033
Flujo de caja / Ingresos
None%
None%
85.703%
97.36%
Positionnement sectoriel
Debt ratio
202.922024
2022
2023
2024
Q1: -228.42
Méd: 0.0
Q3: 66.96
Average
In 2024, the debt ratio of SA CALEDONIE HABITAT 19 (202.92) 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
32.98%2024
2022
2023
2024
Q1: 0.0%
Méd: 9.05%
Q3: 61.96%
Good+10 pts durante 3 años
In 2024, the financial autonomy of SA CALEDONIE HABITAT 19 (33.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
38.03 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.2 years
Q3: 16.03 years
Average+50 pts durante 3 años
In 2024, the repayment capacity of SA CALEDONIE HABITAT 19 (38.03) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 322.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
322.688
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez SA CALEDONIE HABITAT 19
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2021
2022
2023
2024
Ratio de liquidez
2068.038
275.752
404.574
322.688
Cobertura de intereses
0.0
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
322.692024
2022
2023
2024
Q1: 9.92
Méd: 137.87
Q3: 790.92
Good
In 2024, the liquidity ratio of SA CALEDONIE HABITAT 19 (322.69) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 18.69x
Average
In 2024, the interest coverage of SA CALEDONIE HABITAT 19 (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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 742 days. Excellent situation: suppliers finance 742 days of the operating cycle (retail model). WCR is negative (0 days): operations structurally generate cash.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
0 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
0 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
742 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
Evolución del NFR y plazos SA CALEDONIE HABITAT 19
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2021
2022
2023
2024
BFR d'exploitation
0 €
0 €
0 €
0 €
Rotación de inventario (días)
0
0
0
0
Crédit clients (jours)
0
0
0
0
Crédit fournisseurs (jours)
289
445
589
742
Positionnement de SA CALEDONIE HABITAT 19 dans son secteur
Comparación con el sector Location de logements
Estimación de valoración
Based on 169 transactions of similar company sales
in 2024,
the value of SA CALEDONIE HABITAT 19 is estimated at
1 593 096 €
(range 436 955€ - 2 853 857€).
With an EBITDA of 418 072€, the sector multiple of 5.6x is applied.
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
436k€1593k€2853k€
1 593 096 €Range: 436 955€ - 2 853 857€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
418 072 €×5.6x
Estimation2 341 131 €
619 713€ - 4 178 631€
Revenue Multiple30%
429 409 €×0.81x
Estimation346 373 €
132 360€ - 645 901€
Evolución de la valoración
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 SA CALEDONIE HABITAT 19 with other companies in the same sector:
Frequently asked questions about SA CALEDONIE HABITAT 19
What is the revenue of SA CALEDONIE HABITAT 19 ?
The revenue of SA CALEDONIE HABITAT 19 in 2024 is 429 k€.
Is SA CALEDONIE HABITAT 19 profitable?
SA CALEDONIE HABITAT 19 recorded a net loss in 2024.
Where is the headquarters of SA CALEDONIE HABITAT 19 ?
The headquarters of SA CALEDONIE HABITAT 19 is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SA CALEDONIE HABITAT 19 ?
The tax return of SA CALEDONIE HABITAT 19 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 SA CALEDONIE HABITAT 19 operate?
SA CALEDONIE HABITAT 19 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
Gire su teléfono en modo horizontal para ver el gráfico