Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2005-12-28 (20 Jahre)Status: AktivBranche: Promotion immobilière d'autres bâtimentsStandort: BONDUES (59910), Nord
RAMERY IMMOBILIER : revenue, balance sheet and financial ratios
RAMERY IMMOBILIER is a French company
founded 20 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in BONDUES (59910),
this company of category ETI
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, RAMERY IMMOBILIER achieves revenue of 3.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.6%. Significant drop of -53% vs 2023. After deducting consumption (76 k€), gross margin stands at 3.7 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -54.1% of revenue. Warning negative scissor effect: despite revenue change (-53%), EBITDA varies by +7%, reducing margin by 26.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.0 M€ (-27.7% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
3 758 349 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
3 681 952 €
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
-2 034 279 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-2 090 984 €
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 -388%. 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 -31%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-388.222%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen RAMERY IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
247.446
290.855
291.659
207.715
-604.689
-409.189
-537.296
-427.967
-388.222
Finanzielle Autonomie
26.365
22.015
22.039
24.774
-14.11
-22.629
-19.95
-24.381
-30.83
Rückzahlungsfähigkeit
3.373
32.514
-5.434
72.694
-4.324
-6.232
-11.147
-14.277
-20.627
Cashflow / Umsatz
88.5%
12.252%
-57.58%
1.817%
-30.225%
-30.425%
-40.177%
-21.941%
-34.761%
Positionnement sectoriel
Debt ratio
-388.222024
2022
2023
2024
Q1: -0.39
Méd: 1.1
Q3: 136.85
Excellent
In 2024, the debt ratio of RAMERY IMMOBILIER (-388.22) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-30.83%2024
2022
2023
2024
Q1: -0.14%
Méd: 9.3%
Q3: 49.18%
Average
In 2024, the financial autonomy of RAMERY IMMOBILIER (-30.8%) 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
-20.63 years2024
2022
2023
2024
Q1: -8.35 years
Méd: 0.0 years
Q3: 0.84 years
Excellent
In 2024, the repayment capacity of RAMERY IMMOBILIER (-20.63) 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 885.31. 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
885.311
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen RAMERY IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
1044.572
653.444
629.877
386.521
412.455
382.455
736.739
523.988
885.311
Zinsdeckung
-28.512
-6.605
-4.372
-3.049
-7.499
-24.113
-26.753
-36.106
-82.291
Positionnement sectoriel
Liquidity ratio
885.312024
2022
2023
2024
Q1: 124.75
Méd: 280.5
Q3: 1000.73
Good+7 pts über 3 Jahre
In 2024, the liquidity ratio of RAMERY IMMOBILIER (885.31) 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
-82.29x2024
2022
2023
2024
Q1: -9.86x
Méd: 0.0x
Q3: 5.47x
Average
In 2024, the interest coverage of RAMERY IMMOBILIER (-82.3x) 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: 132 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 38 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1955 days of revenue, i.e. 20.4 M€ to permanently finance. Over 2016-2024, WCR increased by +154%, 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
123 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
38 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
1955 j
Entwicklung des Working Capital und der Zahlungsfristen RAMERY IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
8 033 009 €
11 093 525 €
7 119 938 €
6 095 965 €
8 698 956 €
11 200 098 €
18 094 531 €
20 079 778 €
20 409 263 €
Lagerumschlag (Tage)
220
194
230
119
42
45
60
18
38
Crédit clients (jours)
84
42
135
192
79
61
130
140
132
Crédit fournisseurs (jours)
103
114
80
75
62
91
109
103
123
Positionnement de RAMERY IMMOBILIER dans son secteur
Vergleich mit der Branche Promotion immobilière d'autres bâtiments
Bewertungsschätzung
Based on 80 transactions of similar company sales
(all years),
the value of RAMERY IMMOBILIER is estimated at
1 051 440 €
(range 378 086€ - 2 585 956€).
The price/revenue ratio is 0.28x
(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
80 tx
378k€1051k€2585k€
1 051 440 €Range: 378 086€ - 2 585 956€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 758 349 €
×
0.28x
=1 051 440 €
Range: 378 086€ - 2 585 956€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare RAMERY IMMOBILIER with other companies in the same sector:
Frequently asked questions about RAMERY IMMOBILIER
What is the revenue of RAMERY IMMOBILIER ?
The revenue of RAMERY IMMOBILIER in 2024 is 3.8 M€.
Is RAMERY IMMOBILIER profitable?
RAMERY IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of RAMERY IMMOBILIER ?
The headquarters of RAMERY IMMOBILIER is located in BONDUES (59910), in the department Nord.
Where to find the tax return of RAMERY IMMOBILIER ?
The tax return of RAMERY 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 RAMERY IMMOBILIER operate?
RAMERY IMMOBILIER operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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