Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-07-01 (27 years)Status: ActiveBusiness sector: Agences immobilièresLocation: TOULON (83000), Var
AGENCE DE L' AVENIR : revenue, balance sheet and financial ratios
AGENCE DE L' AVENIR is a French company
founded 27 years ago,
specialized in the sector Agences immobilières.
Based in TOULON (83000),
this company of category PME
shows in 2018 a revenue of 192 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE DE L' AVENIR (SIREN 419095583)
Indicator
2019
2018
2017
2016
Revenue
N/C
191 787 €
196 217 €
177 908 €
Net income
39 257 €
31 530 €
12 945 €
-142 €
EBITDA
N/C
40 718 €
9 424 €
150 €
Net margin
N/C
16.4%
6.6%
-0.1%
Revenue and income statement
In 2019, AGENCE DE L' AVENIR generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
39 257 €
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 3%. 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 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.83%
Financial autonomy (2019)
?
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
52.738%
Asset age ratio (2019)
?
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
2016
2017
2018
2019
Debt ratio
2.107
5.025
5.489
2.83
Financial autonomy
46.281
46.623
44.975
52.738
Repayment capacity
1.974
0.447
0.2
None
Cash flow / Revenue
0.663%
7.073%
17.854%
None%
Sector positioning
Debt ratio
2.832019
2017
2018
2019
Q1: 0.0
Med: 9.82
Q3: 63.59
Good-6 pts over 3 years
In 2019, the debt ratio of AGENCE DE L' AVENIR (2.83) 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
52.74%2019
2017
2018
2019
Q1: 6.81%
Med: 32.03%
Q3: 62.23%
Good
In 2019, the financial autonomy of AGENCE DE L' AVENIR (52.7%) 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
0.2 years2018
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 1.19 years
Average
In 2018, the repayment capacity of AGENCE DE L' AVENIR (0.20) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 200.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
200.785
Liquidity indicators evolution AGENCE DE L' AVENIR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
168.427
174.367
171.863
200.785
Interest coverage
3.333
0.382
0.005
None
Sector positioning
Liquidity ratio
200.782019
2017
2018
2019
Q1: 107.65
Med: 177.53
Q3: 386.94
Good
In 2019, the liquidity ratio of AGENCE DE L' AVENIR (200.78) 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
0.01x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 1.42x
Good-6 pts over 2 years
In 2018, the interest coverage of AGENCE DE L' AVENIR (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 AGENCE DE L' AVENIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-107 754 €
-112 069 €
-111 096 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
5
14
0
0
Supplier payment term (days)
15
27
34
0
Positioning of AGENCE DE L' AVENIR in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 113 transactions of similar company sales
in 2019,
the value of AGENCE DE L' AVENIR is estimated at
103 238 €
(range 48 257€ - 279 550€).
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.
Estimated enterprise value2019
113 transactions
48k€103k€279k€
103 238 €Range: 48 257€ - 279 550€
NAF 5 année 2019
Valuation method used
Net Income Multiple
39 257 €
×
2.6x
=103 239 €
Range: 48 257€ - 279 550€
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 113 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 AGENCE DE L' AVENIR with other companies in the same sector:
Frequently asked questions about AGENCE DE L' AVENIR
What is the revenue of AGENCE DE L' AVENIR ?
The revenue of AGENCE DE L' AVENIR in 2018 is 192 k€.
Is AGENCE DE L' AVENIR profitable?
Yes, AGENCE DE L' AVENIR generated a net profit of 39 k€ in 2019.
Where is the headquarters of AGENCE DE L' AVENIR ?
The headquarters of AGENCE DE L' AVENIR is located in TOULON (83000), in the department Var.
Where to find the tax return of AGENCE DE L' AVENIR ?
The tax return of AGENCE DE L' AVENIR 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 AGENCE DE L' AVENIR operate?
AGENCE DE L' AVENIR 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