AGENCE IMMOBILIERE DURAND : revenue, balance sheet and financial ratios
AGENCE IMMOBILIERE DURAND is a French company
founded 54 years ago,
specialized in the sector Agences immobilières.
Based in ARGENTEUIL (95100),
this company of category PME
shows in 2023 a revenue of 65 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE IMMOBILIERE DURAND (SIREN 305756470)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
65 000 €
65 000 €
50 000 €
49 500 €
84 000 €
75 500 €
69 800 €
Net income
-258 132 €
-262 756 €
-265 550 €
-794 819 €
4 868 966 €
-101 223 €
-284 791 €
EBITDA
-232 021 €
-239 258 €
-262 185 €
-282 248 €
-249 729 €
-295 057 €
-248 742 €
Net margin
-397.1%
-404.2%
-531.1%
-1605.7%
5796.4%
-134.1%
-408.0%
Revenue and income statement
In 2023, AGENCE IMMOBILIERE DURAND achieves revenue of 65 k€. Activity remains stable over the period (CAGR: -1.0%). Slight decline of 0% vs 2022. After deducting consumption (258 €), gross margin stands at 65 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 -232 k€, representing -357.0% of revenue. Positive scissor effect: EBITDA margin improves by +11.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -258 k€ (-397.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
65 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
64 742 €
EBITDA (2023)
?
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
-232 021 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-231 997 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-258 132 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-357.0%
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 24%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.143%
Financial autonomy (2023)
?
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
77.354%
Cash flow / Revenue (2023)
?
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
-407.845%
Repayment capacity (2023)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Debt ratio
-1419.061
-1086.183
1.214
0.7
12.635
15.362
24.143
Financial autonomy
-7.447
-9.841
36.819
82.268
87.323
85.02
77.354
Repayment capacity
-18.066
-49.862
0.005
-0.03
-1.517
-1.85
-2.434
Cash flow / Revenue
-407.771%
-133.754%
5794.768%
-1608.24%
-532.07%
-374.491%
-407.845%
Sector positioning
Debt ratio
24.142023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 68.65
Average+13 pts over 3 years
In 2023, the debt ratio of AGENCE IMMOBILIERE DURAND (24.14) 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
77.35%2023
2021
2022
2023
Q1: 3.9%
Med: 28.51%
Q3: 61.04%
Excellent
In 2023, the financial autonomy of AGENCE IMMOBILIERE DURAND (77.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-2.43 years2023
2021
2022
2023
Q1: -0.13 years
Med: 0.0 years
Q3: 1.25 years
Excellent
In 2023, the repayment capacity of AGENCE IMMOBILIERE DURAND (-2.43) 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 54.11. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
54.112
Interest coverage (2023)
?
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
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
1862.091
1038.171
54.509
112.331
434.087
111.124
54.112
Interest coverage
-39.359
-28.503
-31.748
0.0
-1.161
-11.676
-12.829
Sector positioning
Liquidity ratio
54.112023
2021
2022
2023
Q1: 106.74
Med: 191.72
Q3: 498.61
Watch-50 pts over 3 years
In 2023, the liquidity ratio of AGENCE IMMOBILIERE DURAND (54.11) 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
-12.83x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.94x
Average
In 2023, the interest coverage of AGENCE IMMOBILIERE DURAND (-12.8x) 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: 219 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 177 days. The gap of 42 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 316 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-19 days): operations structurally generate cash. Notable WCR improvement over the period (-100%), freeing up cash.
Operating WCR (2023)
?
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
-3 457 €
Customer credit (2023)
?
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
219 j
Supplier credit (2023)
?
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
177 j
Inventory turnover (2023)
?
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
316 j
WCR in days of revenue (2023)
?
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
-19 j
WCR and payment terms evolution AGENCE IMMOBILIERE DURAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
1 512 380 €
1 313 816 €
-2 625 022 €
-47 633 €
202 482 €
4 773 €
-3 457 €
Inventory turnover (days)
294
272
245
415
411
316
316
Customer payment term (days)
541
267
0
69
140
53
219
Supplier payment term (days)
25
48
26
35
32
112
177
Positioning of AGENCE IMMOBILIERE DURAND in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of AGENCE IMMOBILIERE DURAND is estimated at
19 795 €
(range 8 670€ - 37 768€).
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
8k€19k€37k€
19 795 €Range: 8 670€ - 37 768€
NAF 5 année 2023
Valuation method used
Revenue Multiple
65 000 €
×
0.30x
=19 796 €
Range: 8 670€ - 37 769€
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 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 AGENCE IMMOBILIERE DURAND with other companies in the same sector:
Frequently asked questions about AGENCE IMMOBILIERE DURAND
What is the revenue of AGENCE IMMOBILIERE DURAND ?
The revenue of AGENCE IMMOBILIERE DURAND in 2023 is 65 k€.
Is AGENCE IMMOBILIERE DURAND profitable?
AGENCE IMMOBILIERE DURAND recorded a net loss in 2023.
Where is the headquarters of AGENCE IMMOBILIERE DURAND ?
The headquarters of AGENCE IMMOBILIERE DURAND is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of AGENCE IMMOBILIERE DURAND ?
The tax return of AGENCE IMMOBILIERE DURAND 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 IMMOBILIERE DURAND operate?
AGENCE IMMOBILIERE DURAND 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