AAI AGENCE AVENIR IMMOBILIER is a French company
founded 20 years ago,
specialized in the sector Agences immobilières.
Based in DOUAI (59500),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AAI AGENCE AVENIR IMMOBILIER (SIREN 490144615)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
2 501 824 €
N/C
N/C
N/C
1 077 583 €
1 090 322 €
Net income
160 665 €
-488 456 €
-54 171 €
236 550 €
-41 295 €
139 054 €
54 739 €
20 297 €
EBITDA
N/C
N/C
-23 853 €
N/C
N/C
N/C
128 472 €
49 856 €
Net margin
N/C
N/C
-2.2%
N/C
N/C
N/C
5.1%
1.9%
Revenue and income statement
In 2024, AAI AGENCE AVENIR IMMOBILIER generates positive net income of 161 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 20 k€ -> 161 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
160 665 €
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 774%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
773.949%
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
4.094%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.531
0.904
1.612
112.646
80.354
121.544
-236.409
773.949
Financial autonomy
18.737
26.368
48.15
25.364
33.943
30.61
-28.906
4.094
Repayment capacity
0.035
0.031
None
None
None
-7.1
None
None
Cash flow / Revenue
3.025%
4.691%
None%
None%
None%
-2.417%
None%
None%
Sector positioning
Debt ratio
773.952024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average
In 2024, the debt ratio of AAI AGENCE AVENIR IMMOBILIER (773.95) 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
4.09%2024
2022
2023
2024
Q1: 2.93%
Med: 25.86%
Q3: 59.99%
Average-22 pts over 3 years
In 2024, the financial autonomy of AAI AGENCE AVENIR IMMOBILIER (4.1%) 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
-7.1 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Excellent
In 2022, the repayment capacity of AAI AGENCE AVENIR IMMOBILIER (-7.10) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 108.26. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
104.645
115.784
177.786
185.789
224.757
247.597
87.214
108.261
Interest coverage
0.0
0.0
None
None
None
-13.654
None
None
Sector positioning
Liquidity ratio
108.262024
2022
2023
2024
Q1: 103.88
Med: 180.17
Q3: 474.31
Average-30 pts over 3 years
In 2024, the liquidity ratio of AAI AGENCE AVENIR IMMOBILIER (108.26) 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
-13.65x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average
In 2022, the interest coverage of AAI AGENCE AVENIR IMMOBILIER (-13.7x) 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.
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
0 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 AAI AGENCE AVENIR IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
64 918 €
168 890 €
0 €
0 €
0 €
-48 085 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
111
98
0
0
0
5
0
0
Supplier payment term (days)
22
57
0
0
0
25
0
0
Positioning of AAI AGENCE AVENIR IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of AAI AGENCE AVENIR IMMOBILIER is estimated at
805 402 €
(range 354 060€ - 1 784 546€).
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
354k€805k€1784k€
805 402 €Range: 354 060€ - 1 784 546€
NAF 5 année 2024
Valuation method used
Net Income Multiple
160 665 €
×
5.0x
=805 403 €
Range: 354 060€ - 1 784 547€
Only this financial indicator is available for this company.
Valuation evolution
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 AAI AGENCE AVENIR IMMOBILIER with other companies in the same sector:
Frequently asked questions about AAI AGENCE AVENIR IMMOBILIER
What is the revenue of AAI AGENCE AVENIR IMMOBILIER ?
The revenue of AAI AGENCE AVENIR IMMOBILIER in 2022 is 2.5 M€.
Is AAI AGENCE AVENIR IMMOBILIER profitable?
Yes, AAI AGENCE AVENIR IMMOBILIER generated a net profit of 161 k€ in 2024.
Where is the headquarters of AAI AGENCE AVENIR IMMOBILIER ?
The headquarters of AAI AGENCE AVENIR IMMOBILIER is located in DOUAI (59500), in the department Nord.
Where to find the tax return of AAI AGENCE AVENIR IMMOBILIER ?
The tax return of AAI AGENCE AVENIR 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 AAI AGENCE AVENIR IMMOBILIER operate?
AAI AGENCE AVENIR 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
Rotate your phone to landscape mode to view the chart