Mitarbeiter: 03 (2023.0)Rechtsform: SA (autres)Größe: PMEGründungsdatum: 1955-01-01 (71 Jahre)Status: AktivBranche: Agences immobilièresStandort: LE VESINET (78110), Yvelines
A.M.IMMOBILIER : revenue, balance sheet and financial ratios
A.M.IMMOBILIER is a French company
founded 71 years ago,
specialized in the sector Agences immobilières.
Based in LE VESINET (78110),
this company of category PME
shows in 2024 a revenue of 331 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, A.M.IMMOBILIER achieves revenue of 331 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.8%). Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 331 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 -25 k€, representing -7.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-1.7% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
331 026 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
331 026 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-24 986 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-18 850 €
Nettoergebnis (2024)
?
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 169%. 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 30%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
168.606%
Finanzielle Autonomie (2024)
?
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
2021
2022
2023
2024
Verschuldungsgrad
27.536
31.63
55.678
42.867
72.52
107.435
101.985
168.606
Finanzielle Autonomie
46.17
43.85
38.901
38.619
39.046
37.053
35.092
30.189
Rückzahlungsfähigkeit
1.003
11.437
9.563
10.494
5.348
192.064
-34.193
-66.731
Cashflow / Umsatz
15.811%
2.461%
4.073%
1.981%
16.055%
0.729%
-5.324%
-4.604%
Positionnement sectoriel
Debt ratio
168.612024
2022
2023
2024
Q1: 0.0
Méd: 10.08
Q3: 66.18
Average
In 2024, the debt ratio of A.M.IMMOBILIER (168.61) 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
30.19%2024
2022
2023
2024
Q1: 3.01%
Méd: 26.3%
Q3: 60.11%
Good
In 2024, the financial autonomy of A.M.IMMOBILIER (30.2%) 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
-66.73 years2024
2022
2023
2024
Q1: -0.05 years
Méd: 0.0 years
Q3: 1.5 years
Excellent-50 pts über 3 Jahre
In 2024, the repayment capacity of A.M.IMMOBILIER (-66.73) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 421.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
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
421.812
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen A.M.IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2021
2022
2023
2024
Liquiditätsquote
153.784
157.358
175.845
182.233
229.076
330.681
268.671
421.812
Zinsdeckung
10.549
22.081
15.193
0.732
4.567
-346.768
-25.188
-57.776
Positionnement sectoriel
Liquidity ratio
421.812024
2022
2023
2024
Q1: 104.02
Méd: 180.89
Q3: 477.07
Good+5 pts über 3 Jahre
In 2024, the liquidity ratio of A.M.IMMOBILIER (421.81) 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
-57.78x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 1.31x
Average
In 2024, the interest coverage of A.M.IMMOBILIER (-57.8x) 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: 663 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 347 days. The gap of 316 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1405 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2024, WCR increased by +779%, requiring additional financing.
Operatives Working Capital (2024)
?
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
347 j
Lagerumschlag (2024)
?
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 (2024)
?
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
1405 j
Entwicklung des Working Capital und der Zahlungsfristen A.M.IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2021
2022
2023
2024
BFR d'exploitation
146 972 €
386 805 €
545 200 €
283 148 €
634 358 €
932 297 €
965 002 €
1 292 203 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
80
274
205
127
243
403
443
663
Crédit fournisseurs (jours)
169
269
229
150
309
157
537
347
Positionnement de A.M.IMMOBILIER dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 64 transactions of similar company sales
in 2024,
the value of A.M.IMMOBILIER is estimated at
108 628 €
(range 61 697€ - 247 250€).
The price/revenue ratio is 0.33x
(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 value2024
64 tx
61k€108k€247k€
108 628 €Range: 61 697€ - 247 250€
NAF 5 année 2024
Valuation method used
Revenue Multiple
331 026 €
×
0.33x
=108 629 €
Range: 61 698€ - 247 251€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 A.M.IMMOBILIER with other companies in the same sector:
The headquarters of A.M.IMMOBILIER is located in LE VESINET (78110), in the department Yvelines.
Where to find the tax return of A.M.IMMOBILIER ?
The tax return of A.M.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 A.M.IMMOBILIER operate?
A.M.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