Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1991-06-28 (34 Jahre)Status: AktivBranche: Agences immobilièresStandort: PARIS (75016), Paris
ALC IMMOBILIER : revenue, balance sheet and financial ratios
ALC IMMOBILIER is a French company
founded 34 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75016),
this company of category PME
shows in 2020 a revenue of 270 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, ALC IMMOBILIER achieves revenue of 270 k€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +21.7%. Vs 2019, growth of +284% (70 k€ -> 270 k€). After deducting consumption (0 €), gross margin stands at 270 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 102 k€, representing 37.6% of revenue. Positive scissor effect: EBITDA margin improves by +55.4 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 89 k€, i.e. 33.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
269 889 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
269 889 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
101 576 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
100 422 €
Nettoergebnis (2020)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
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 68%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
6.334%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
Verschuldungsgrad
25.579
2.043
2.021
3.157
6.334
Finanzielle Autonomie
17.97
27.835
28.362
51.754
67.591
Rückzahlungsfähigkeit
-1.109
0.161
0.439
-0.064
0.08
Cashflow / Umsatz
-4.062%
1.896%
0.918%
-17.766%
33.176%
Positionnement sectoriel
Debt ratio
6.332020
2018
2019
2020
Q1: 0.02
Méd: 18.55
Q3: 94.01
Good
In 2020, the debt ratio of ALC IMMOBILIER (6.33) 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
67.59%2020
2018
2019
2020
Q1: 7.66%
Méd: 31.23%
Q3: 59.46%
Excellent+28 pts über 3 Jahre
In 2020, the financial autonomy of ALC IMMOBILIER (67.6%) 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
0.08 years2020
2018
2019
2020
Q1: 0.0 years
Méd: 0.03 years
Q3: 2.04 years
Average-9 pts über 3 Jahre
In 2020, the repayment capacity of ALC IMMOBILIER (0.08) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 320.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2020)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
320.139
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ALC IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
Liquiditätsquote
112.69
125.704
121.99
140.401
320.139
Zinsdeckung
-9.269
72.386
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
320.142020
2018
2019
2020
Q1: 117.79
Méd: 199.58
Q3: 409.72
Good+33 pts über 3 Jahre
In 2020, the liquidity ratio of ALC IMMOBILIER (320.14) 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
0.0x2020
2018
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 1.04x
Average
In 2020, the interest coverage of ALC IMMOBILIER (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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The company must finance 4 days of gap between collections and payments. WCR is negative (-14 days): operations structurally generate cash. Over 2016-2020, WCR increased by +84%, requiring additional financing.
Operatives Working Capital (2020)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
14 j
Lagerumschlag (2020)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2020)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-14 j
Entwicklung des Working Capital und der Zahlungsfristen ALC IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
BFR d'exploitation
-64 180 €
-34 418 €
-36 091 €
10 273 €
-10 134 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
43
39
49
48
18
Crédit fournisseurs (jours)
39
29
9
11
14
Positionnement de ALC IMMOBILIER dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 99 transactions of similar company sales
in 2020,
the value of ALC IMMOBILIER is estimated at
179 668 €
(range 78 147€ - 618 449€).
With an EBITDA of 101 576€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(conservative valuation).
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 value2020
99 tx
78k€179k€618k€
179 668 €Range: 78 147€ - 618 449€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
101 576 €×2.2x
Estimation225 588 €
103 180€ - 664 564€
Revenue Multiple30%
269 889 €×0.27x
Estimation72 913 €
42 946€ - 155 557€
Net Income Multiple20%
89 384 €×2.5x
Estimation225 003 €
68 367€ - 1 197 504€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Agences immobilières)
Compare ALC IMMOBILIER with other companies in the same sector:
Yes, ALC IMMOBILIER generated a net profit of 89 k€ in 2020.
Where is the headquarters of ALC IMMOBILIER ?
The headquarters of ALC IMMOBILIER is located in PARIS (75016), in the department Paris.
Where to find the tax return of ALC IMMOBILIER ?
The tax return of ALC IMMOBILIER 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 ALC IMMOBILIER operate?
ALC IMMOBILIER operates in the sector Agences immobilières (NAF code 68.31Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen