Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-01 (23 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MENTON (06500), Alpes-Maritimes
AGENCE MARTINI : revenue, balance sheet and financial ratios
AGENCE MARTINI is a French company
founded 23 years ago,
specialized in the sector Agences immobilières.
Based in MENTON (06500),
this company of category PME
shows in 2024 a revenue of 955 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCE MARTINI (SIREN 445063159)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
954 805 €
768 575 €
951 177 €
889 959 €
1 028 597 €
1 040 109 €
813 034 €
799 271 €
877 564 €
875 489 €
Net income
124 523 €
27 717 €
18 998 €
11 126 €
86 172 €
145 339 €
45 995 €
84 977 €
108 489 €
35 865 €
EBITDA
167 450 €
29 131 €
29 520 €
17 479 €
106 154 €
201 946 €
42 710 €
109 364 €
167 275 €
67 045 €
Net margin
13.0%
3.6%
2.0%
1.3%
8.4%
14.0%
5.7%
10.6%
12.4%
4.1%
Revenue and income statement
In 2024, AGENCE MARTINI achieves revenue of 955 k€. Revenue is growing positively over 10 years (CAGR: +1.0%). Vs 2023, growth of +24% (769 k€ -> 955 k€). After deducting consumption (0 €), gross margin stands at 955 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 167 k€, representing 17.5% of revenue. Positive scissor effect: EBITDA margin improves by +13.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 125 k€, i.e. 13.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
954 805 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
954 805 €
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
167 450 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
163 638 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
124 523 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
17.5%
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 8%. 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 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
8.04%
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
40.945%
Cash flow / Revenue (2024)
?
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
13.494%
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
0.473
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
10.904
6.863
4.521
2.972
2.053
16.642
9.626
12.1
12.831
8.04
Financial autonomy
43.377
50.071
45.906
43.981
45.273
41.299
40.588
41.957
41.658
40.945
Repayment capacity
1.46
0.433
0.348
0.381
0.112
1.299
2.95
1.889
2.557
0.473
Cash flow / Revenue
6.159%
14.381%
12.64%
7.143%
14.456%
9.528%
2.53%
2.79%
2.996%
13.494%
Sector positioning
Debt ratio
8.042024
2022
2023
2024
Q1: 0.0
Med: 10.08
Q3: 66.18
Good
In 2024, the debt ratio of AGENCE MARTINI (8.04) 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
40.95%2024
2022
2023
2024
Q1: 3.01%
Med: 26.3%
Q3: 60.11%
Good
In 2024, the financial autonomy of AGENCE MARTINI (41.0%) 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
0.47 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.5 years
Average-17 pts over 3 years
In 2024, the repayment capacity of AGENCE MARTINI (0.47) 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 103.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
103.369
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
0.882
Liquidity indicators evolution AGENCE MARTINI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
96.231
103.631
100.045
96.595
102.674
107.87
95.316
90.097
88.402
103.369
Interest coverage
5.313
1.3
1.29
1.95
0.106
0.005
0.0
0.0
4.723
0.882
Sector positioning
Liquidity ratio
103.372024
2022
2023
2024
Q1: 104.02
Med: 180.89
Q3: 477.07
Watch
In 2024, the liquidity ratio of AGENCE MARTINI (103.37) 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
0.88x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Good+42 pts over 3 years
In 2024, the interest coverage of AGENCE MARTINI (0.9x) 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. Average customer payment term: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The company must finance 8 days of gap between collections and payments. WCR is negative (-324 days): operations structurally generate cash.
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
-860 489 €
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
35 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
27 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 in days of revenue (2024)
?
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
-324 j
WCR and payment terms evolution AGENCE MARTINI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-789 376 €
-633 189 €
-633 950 €
-692 250 €
-879 651 €
-734 243 €
-847 615 €
-637 317 €
-652 735 €
-860 489 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
60
51
0
39
0
32
21
35
Supplier payment term (days)
60
53
44
31
76
61
40
26
46
27
Positioning of AGENCE MARTINI in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of AGENCE MARTINI is estimated at
479 599 €
(range 202 217€ - 762 078€).
With an EBITDA of 167 450€, the sector multiple of 3.1x is applied.
The price/revenue ratio is 0.33x
(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 value2024
64 tx
202k€479k€762k€
479 599 €Range: 202 217€ - 762 078€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
167 450 €×3.1x
Estimation521 513 €
187 893€ - 543 015€
Revenue Multiple30%
954 805 €×0.33x
Estimation313 327 €
177 960€ - 713 165€
Net Income Multiple20%
124 523 €×5.0x
Estimation624 225 €
274 414€ - 1 383 108€
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 AGENCE MARTINI with other companies in the same sector:
Yes, AGENCE MARTINI generated a net profit of 125 k€ in 2024.
Where is the headquarters of AGENCE MARTINI ?
The headquarters of AGENCE MARTINI is located in MENTON (06500), in the department Alpes-Maritimes.
Where to find the tax return of AGENCE MARTINI ?
The tax return of AGENCE MARTINI 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 MARTINI operate?
AGENCE MARTINI 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