Mitarbeiter: NN (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2018-09-17 (7 Jahre)Status: AktivBranche: Agences immobilièresStandort: MARSEILLE (13008), Bouches-du-Rhone
THE HOME COMMUNITY : revenue, balance sheet and financial ratios
THE HOME COMMUNITY is a French company
founded 7 years ago,
specialized in the sector Agences immobilières.
Based in MARSEILLE (13008),
this company of category PME
shows in 2023 a revenue of 90 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - THE HOME COMMUNITY (SIREN 843103284)
Kennzahl
2023
2022
2020
2019
Umsatz
90 200 €
102 276 €
19 697 €
82 007 €
Nettoergebnis
106 €
11 504 €
-20 720 €
2 235 €
EBITDA
3 933 €
15 844 €
-19 447 €
2 808 €
Nettomarge
0.1%
11.2%
-105.2%
2.7%
Umsatz und Gewinn- und Verlustrechnung
In 2023, THE HOME COMMUNITY achieves revenue of 90 k€. Revenue is growing positively over 4 years (CAGR: +2.4%). Significant drop of -12% vs 2022. After deducting consumption (0 €), gross margin stands at 90 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 4 k€, representing 4.4% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -75%, reducing margin by 11.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 106 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
90 200 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
90 200 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
3 933 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
1 128 €
Nettoergebnis (2023)
?
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 -9%. 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 -145%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-8.778%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen THE HOME COMMUNITY
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2022
2023
Verschuldungsgrad
637.659
-45.13
-39.096
-8.778
Finanzielle Autonomie
6.246
-477.665
-78.901
-144.665
Rückzahlungsfähigkeit
6.435
-0.416
0.64
0.749
Cashflow / Umsatz
2.942%
-72.935%
14.813%
3.207%
Positionnement sectoriel
Debt ratio
-8.782023
2020
2022
2023
Q1: 0.0
Méd: 11.27
Q3: 68.68
Excellent
In 2023, the debt ratio of THE HOME COMMUNITY (-8.78) 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
-144.66%2023
2020
2022
2023
Q1: 3.91%
Méd: 28.47%
Q3: 61.05%
Average
In 2023, the financial autonomy of THE HOME COMMUNITY (-144.7%) 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
0.75 years2023
2020
2022
2023
Q1: -0.13 years
Méd: 0.0 years
Q3: 1.25 years
Average+40 pts über 3 Jahre
In 2023, the repayment capacity of THE HOME COMMUNITY (0.75) 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 21.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2023)
?
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
21.486
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen THE HOME COMMUNITY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2022
2023
Liquiditätsquote
178.678
12.481
34.286
21.486
Zinsdeckung
0.0
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
21.492023
2020
2022
2023
Q1: 106.73
Méd: 191.71
Q3: 498.93
Watch
In 2023, the liquidity ratio of THE HOME COMMUNITY (21.49) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2023
2020
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 0.94x
Average
In 2023, the interest coverage of THE HOME COMMUNITY (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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The company must finance 10 days of gap between collections and payments. WCR is negative (-139 days): operations structurally generate cash. Notable WCR improvement over the period (-204%), freeing up cash.
Operatives Working Capital (2023)
?
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
4 j
Lagerumschlag (2023)
?
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 (2023)
?
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
-139 j
Entwicklung des Working Capital und der Zahlungsfristen THE HOME COMMUNITY
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2022
2023
BFR d'exploitation
-11 508 €
-13 638 €
-42 873 €
-34 932 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
30
0
0
14
Crédit fournisseurs (jours)
8
3
2
4
Positionnement de THE HOME COMMUNITY dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 63 transactions of similar company sales
in 2023,
the value of THE HOME COMMUNITY is estimated at
11 825 €
(range 5 639€ - 23 341€).
With an EBITDA of 3 933€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.30x
(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 value2023
63 tx
5k€11k€23k€
11 825 €Range: 5 639€ - 23 341€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 933 €×1.8x
Estimation7 074 €
4 028€ - 14 996€
Revenue Multiple30%
90 200 €×0.30x
Estimation27 471 €
12 032€ - 52 412€
Net Income Multiple20%
106 €×2.2x
Estimation236 €
79€ - 602€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 THE HOME COMMUNITY with other companies in the same sector:
Frequently asked questions about THE HOME COMMUNITY
What is the revenue of THE HOME COMMUNITY ?
The revenue of THE HOME COMMUNITY in 2023 is 90 k€.
Is THE HOME COMMUNITY profitable?
Yes, THE HOME COMMUNITY generated a net profit of 106€ in 2023.
Where is the headquarters of THE HOME COMMUNITY ?
The headquarters of THE HOME COMMUNITY is located in MARSEILLE (13008), in the department Bouches-du-Rhone.
Where to find the tax return of THE HOME COMMUNITY ?
The tax return of THE HOME COMMUNITY 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 THE HOME COMMUNITY operate?
THE HOME COMMUNITY 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