AGENCE DIRECTE NANTES : revenue, balance sheet and financial ratios
AGENCE DIRECTE NANTES is a French company
founded 12 years ago,
specialized in the sector Agences immobilières.
Based in NANTES (44300),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE DIRECTE NANTES (SIREN 799837547)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
1 366 278 €
1 660 019 €
N/C
1 241 505 €
1 143 823 €
794 140 €
Net income
-43 850 €
3 904 €
-18 916 €
21 317 €
76 319 €
70 080 €
EBITDA
-31 670 €
51 645 €
N/C
83 443 €
134 636 €
104 776 €
Net margin
-3.2%
0.2%
N/C
1.7%
6.7%
8.8%
Revenue and income statement
In 2022, AGENCE DIRECTE NANTES achieves revenue of 1.4 M€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +11.5%. Significant drop of -18% vs 2021. After deducting consumption (0 €), gross margin stands at 1.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -32 k€, representing -2.3% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -161%, reducing margin by 5.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -44 k€ (-3.2% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 366 278 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 366 278 €
EBITDA (2022)
?
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
-31 670 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-79 140 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-43 850 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.3%
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 662%. 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
662.1%
Financial autonomy (2022)
?
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
4.074%
Cash flow / Revenue (2022)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-2.608%
Repayment capacity (2022)
?
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
-13.075
Asset age ratio (2022)
?
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
Debt ratio
135.2
106.797
194.363
427.624
382.913
662.1
Financial autonomy
13.958
14.953
9.134
8.115
6.179
4.074
Repayment capacity
1.958
1.887
3.749
None
10.168
-13.075
Cash flow / Revenue
10.052%
8.238%
4.766%
None%
2.588%
-2.608%
Sector positioning
Debt ratio
662.12022
2020
2021
2022
Q1: 0.02
Med: 16.09
Q3: 77.93
Average
In 2022, the debt ratio of AGENCE DIRECTE NANTES (662.10) 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
4.07%2022
2020
2021
2022
Q1: 7.59%
Med: 32.81%
Q3: 61.8%
Average
In 2022, the financial autonomy of AGENCE DIRECTE NANTES (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
-13.07 years2022
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Excellent-50 pts over 2 years
In 2022, the repayment capacity of AGENCE DIRECTE NANTES (-13.07) 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 114.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
114.938
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
123.71
123.182
106.892
141.027
119.71
114.938
Interest coverage
2.243
1.649
2.439
None
6.926
-14.724
Sector positioning
Liquidity ratio
114.942022
2020
2021
2022
Q1: 112.52
Med: 195.07
Q3: 419.05
Average-6 pts over 3 years
In 2022, the liquidity ratio of AGENCE DIRECTE NANTES (114.94) 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
-14.72x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average-50 pts over 2 years
In 2022, the interest coverage of AGENCE DIRECTE NANTES (-14.7x) 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. Average customer payment term: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 148 days. Excellent situation: suppliers finance 91 days of the operating cycle (retail model). Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). WCR is negative (-34 days): operations structurally generate cash. Notable WCR improvement over the period (-68%), freeing up cash.
Operating WCR (2022)
?
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
-129 291 €
Customer credit (2022)
?
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
57 j
Supplier credit (2022)
?
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
148 j
Inventory turnover (2022)
?
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
65 j
WCR in days of revenue (2022)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-34 j
WCR and payment terms evolution AGENCE DIRECTE NANTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
-76 881 €
-126 827 €
-246 228 €
0 €
-401 293 €
-129 291 €
Inventory turnover (days)
44
41
66
0
38
65
Customer payment term (days)
76
80
66
0
56
57
Supplier payment term (days)
104
91
92
0
104
148
Positioning of AGENCE DIRECTE NANTES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of AGENCE DIRECTE NANTES is estimated at
410 272 €
(range 231 482€ - 745 928€).
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 value2022
98 tx
231k€410k€745k€
410 272 €Range: 231 482€ - 745 928€
NAF 5 année 2022
Valuation method used
Revenue Multiple
1 366 278 €
×
0.30x
=410 272 €
Range: 231 482€ - 745 928€
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 98 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 DIRECTE NANTES with other companies in the same sector:
Frequently asked questions about AGENCE DIRECTE NANTES
What is the revenue of AGENCE DIRECTE NANTES ?
The revenue of AGENCE DIRECTE NANTES in 2022 is 1.4 M€.
Is AGENCE DIRECTE NANTES profitable?
AGENCE DIRECTE NANTES recorded a net loss in 2022.
Where is the headquarters of AGENCE DIRECTE NANTES ?
The headquarters of AGENCE DIRECTE NANTES is located in NANTES (44300), in the department Loire-Atlantique.
Where to find the tax return of AGENCE DIRECTE NANTES ?
The tax return of AGENCE DIRECTE NANTES 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 DIRECTE NANTES operate?
AGENCE DIRECTE NANTES 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