Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2010-05-27 (15 Jahre)Status: AktivBranche: Activités des marchands de biens immobiliersStandort: CAMPET-ET-LAMOLERE (40090), Landes
IMMO GUI MA PAU : revenue, balance sheet and financial ratios
IMMO GUI MA PAU is a French company
founded 15 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in CAMPET-ET-LAMOLERE (40090),
this company of category PME
shows in 2024 a revenue of 221 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - IMMO GUI MA PAU (SIREN 522697804)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
Umsatz
221 000 €
42 733 €
110 000 €
75 462 €
436 000 €
271 203 €
265 348 €
707 500 €
Nettoergebnis
26 548 €
54 €
0 €
-5 463 €
113 976 €
19 899 €
7 779 €
144 667 €
EBITDA
31 051 €
5 493 €
20 387 €
-16 334 €
143 556 €
26 748 €
21 705 €
156 579 €
Nettomarge
12.0%
0.1%
0.0%
-7.2%
26.1%
7.3%
2.9%
20.4%
Umsatz und Gewinn- und Verlustrechnung
In 2024, IMMO GUI MA PAU achieves revenue of 221 k€. Revenue is declining over the period 2017-2024 (CAGR: -15.3%). Vs 2023, growth of +417% (43 k€ -> 221 k€). After deducting consumption (159 k€), gross margin stands at 62 k€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 31 k€, representing 14.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27 k€, i.e. 12.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
221 000 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
61 554 €
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
31 051 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
30 624 €
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 15%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
15.335%
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
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
95.693
11.023
14.053
13.942
41.922
48.951
56.088
15.335
Finanzielle Autonomie
47.794
9.293
12.235
11.696
29.153
32.565
35.38
7.839
Rückzahlungsfähigkeit
0.0
0.0
0.0
0.0
-459.916
25.455
59.453
2.452
Cashflow / Umsatz
20.759%
4.729%
9.263%
27.339%
-0.314%
3.893%
3.681%
12.205%
Positionnement sectoriel
Debt ratio
15.342024
2022
2023
2024
Q1: 0.0
Méd: 5.94
Q3: 188.9
Average
In 2024, the debt ratio of IMMO GUI MA PAU (15.34) 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
7.84%2024
2022
2023
2024
Q1: 0.0%
Méd: 12.3%
Q3: 57.41%
Average-14 pts über 3 Jahre
In 2024, the financial autonomy of IMMO GUI MA PAU (7.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.45 years2024
2022
2023
2024
Q1: -9.06 years
Méd: 0.0 years
Q3: 2.45 years
Average
In 2024, the repayment capacity of IMMO GUI MA PAU (2.45) 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 241.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 6.0x. Operating income very largely covers interest expenses: high safety margin.
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
241.688
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen IMMO GUI MA PAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
199.341
581.547
704.457
587.568
816.684
622.879
445.375
241.688
Zinsdeckung
-0.156
0.078
0.004
1.274
0.0
4.611
30.53
5.955
Positionnement sectoriel
Liquidity ratio
241.692024
2022
2023
2024
Q1: 148.32
Méd: 585.43
Q3: 3614.66
Average-22 pts über 3 Jahre
In 2024, the liquidity ratio of IMMO GUI MA PAU (241.69) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
5.96x2024
2022
2023
2024
Q1: -12.26x
Méd: 0.0x
Q3: 5.03x
Excellent
In 2024, the interest coverage of IMMO GUI MA PAU (6.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
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: 129 days. Excellent situation: suppliers finance 129 days of the operating cycle (retail model). Inventory turnover is 1244 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 740 days of revenue, i.e. 454 k€ to permanently finance. Over 2017-2024, WCR increased by +453%, 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
129 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
1244 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
740 j
Entwicklung des Working Capital und der Zahlungsfristen IMMO GUI MA PAU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
-128 680 €
73 326 €
241 517 €
-20 832 €
30 004 €
223 279 €
496 943 €
454 093 €
Lagerumschlag (Tage)
86
159
236
52
344
1017
5366
1244
Crédit clients (jours)
0
0
123
0
0
0
0
0
Crédit fournisseurs (jours)
1
2
1
1
7
5
3
129
Positionnement de IMMO GUI MA PAU dans son secteur
Vergleich mit der Branche Activités des marchands de biens immobiliers
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 91 666€ to 226 899€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
91k€148k€226k€
148 138 €Range: 91 666€ - 226 899€
NAF 5 année 2024
Bewertungsentwicklung
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 IMMO GUI MA PAU with other companies in the same sector:
Yes, IMMO GUI MA PAU generated a net profit of 27 k€ in 2024.
Where is the headquarters of IMMO GUI MA PAU ?
The headquarters of IMMO GUI MA PAU is located in CAMPET-ET-LAMOLERE (40090), in the department Landes.
Where to find the tax return of IMMO GUI MA PAU ?
The tax return of IMMO GUI MA PAU 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 IMMO GUI MA PAU operate?
IMMO GUI MA PAU 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen