Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2019-09-03 (6 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: TOULOUSE (31200), Haute-Garonne
122 RENTIERS : revenue, balance sheet and financial ratios
122 RENTIERS is a French company
founded 6 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in TOULOUSE (31200),
this company of category GE
shows in 2023 a revenue of 14.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 122 RENTIERS (SIREN 877525287)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
N/C
14 169 388 €
11 442 258 €
1 547 868 €
5 163 974 €
N/C
Net income
22 702 €
437 183 €
548 439 €
-111 173 €
232 247 €
-337 €
EBITDA
-9 550 €
582 674 €
707 291 €
-108 855 €
323 694 €
-337 €
Net margin
N/C
3.1%
4.8%
-7.2%
4.5%
N/C
Revenue and income statement
In 2024, 122 RENTIERS generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-9 550 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 550 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 702 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 33%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
32.618%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.0
Solvency indicators evolution 122 RENTIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
124.765
0.0
0.0
Financial autonomy
0.135
0.663
0.351
2.682
21.595
32.618
Repayment capacity
0.0
0.0
0.0
1.525
0.0
0.0
Cash flow / Revenue
None%
4.497%
-7.182%
4.793%
3.085%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -0.2
Med: 1.01
Q3: 139.17
Good-35 pts over 3 years
In 2024, the debt ratio of 122 RENTIERS (0.00) 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
32.62%2024
2022
2023
2024
Q1: -0.13%
Med: 9.29%
Q3: 49.22%
Good+35 pts over 3 years
In 2024, the financial autonomy of 122 RENTIERS (32.6%) 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
0.0 years2024
2022
2023
2024
Q1: -8.15 years
Med: 0.0 years
Q3: 0.86 years
Good-15 pts over 3 years
In 2024, the repayment capacity of 122 RENTIERS (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 148.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
148.407
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-17.382
Liquidity indicators evolution 122 RENTIERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
100.135
417.505
383.898
265.491
127.543
148.407
Interest coverage
0.0
0.348
-2.129
0.187
0.782
-17.382
Sector positioning
Liquidity ratio
148.412024
2022
2023
2024
Q1: 124.94
Med: 280.5
Q3: 1002.29
Average-13 pts over 3 years
In 2024, the liquidity ratio of 122 RENTIERS (148.41) 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
-17.38x2024
2022
2023
2024
Q1: -9.88x
Med: 0.0x
Q3: 5.5x
Average-26 pts over 3 years
In 2024, the interest coverage of 122 RENTIERS (-17.4x) 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.
Working capital requirement (WCR) and payment terms
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: 15127 days. Excellent situation: suppliers finance 15127 days of the operating cycle (retail model).
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
15127 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution 122 RENTIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-3 449 896 €
-4 382 014 €
3 947 007 €
3 241 106 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
1610
4784
557
40
0
Supplier payment term (days)
90336
5
185
68
75
15127
Positioning of 122 RENTIERS in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of 122 RENTIERS is estimated at
53 315 €
(range 16 562€ - 146 692€).
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
16k€53k€146k€
53 315 €Range: 16 562€ - 146 692€
NAF 5 all-time
Valuation method used
Net Income Multiple
22 702 €
×
2.3x
=53 316 €
Range: 16 562€ - 146 693€
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 122 RENTIERS with other companies in the same sector:
Yes, 122 RENTIERS generated a net profit of 23 k€ in 2024.
Where is the headquarters of 122 RENTIERS ?
The headquarters of 122 RENTIERS is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of 122 RENTIERS ?
The tax return of 122 RENTIERS 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 122 RENTIERS operate?
122 RENTIERS 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
Rotate your phone to landscape mode to view the chart