Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-02-04 (21 years)Status: ActiveBusiness sector: Autre mise à disposition de ressources humainesLocation: MANOSQUE (04100), Alpes-de-Haute-Provence
AKUIT IMMOBILIER : revenue, balance sheet and financial ratios
AKUIT IMMOBILIER is a French company
founded 21 years ago,
specialized in the sector Autre mise à disposition de ressources humaines.
Based in MANOSQUE (04100),
this company of category GE
shows in 2024 a revenue of 138 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AKUIT IMMOBILIER (SIREN 481069813)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
138 077 €
195 180 €
256 435 €
419 247 €
600 714 €
1 057 229 €
1 391 638 €
1 924 945 €
1 565 808 €
Net income
1 033 €
4 723 €
-10 326 €
3 673 €
23 283 €
25 970 €
19 544 €
101 222 €
15 546 €
EBITDA
-10 442 €
-2 134 €
-9 518 €
28 204 €
25 106 €
34 008 €
16 495 €
65 411 €
52 504 €
Net margin
0.7%
2.4%
-4.0%
0.9%
3.9%
2.5%
1.4%
5.3%
1.0%
Revenue and income statement
In 2024, AKUIT IMMOBILIER achieves revenue of 138 k€. Revenue is declining over the period 2016-2024 (CAGR: -26.2%). Significant drop of -29% vs 2023. After deducting consumption (0 €), gross margin stands at 138 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 -10 k€, representing -7.6% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -389%, reducing margin by 6.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 0.7% 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
138 077 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
138 077 €
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
-10 442 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 822 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 033 €
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
-7.6%
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 0%. 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. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
77.48%
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
0.748%
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
0.0
Solvency indicators evolution AKUIT IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
135.916
0.0
32.141
9.51
0.113
0.584
0.708
0.024
0.0
Financial autonomy
6.505
25.251
27.518
38.695
49.655
60.92
65.591
69.68
77.48
Repayment capacity
0.73
0.0
3.09
1.386
0.285
0.353
-0.107
0.008
0.0
Cash flow / Revenue
3.428%
3.907%
1.117%
1.139%
0.132%
0.8%
-4.965%
2.909%
0.748%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.38
Q3: 53.3
Excellent
In 2024, the debt ratio of AKUIT IMMOBILIER (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
77.48%2024
2022
2023
2024
Q1: 3.94%
Med: 31.14%
Q3: 59.88%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of AKUIT IMMOBILIER (77.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Excellent
In 2024, the repayment capacity of AKUIT IMMOBILIER (0.00) 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 444.74. 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
444.744
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
0.0
Liquidity indicators evolution AKUIT IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.867
141.113
166.784
187.909
198.852
258.24
294.864
330.349
444.744
Interest coverage
0.154
0.0
0.158
0.056
0.358
0.149
0.0
0.0
0.0
Sector positioning
Liquidity ratio
444.742024
2022
2023
2024
Q1: 114.01
Med: 176.4
Q3: 364.25
Excellent+12 pts over 3 years
In 2024, the liquidity ratio of AKUIT IMMOBILIER (444.74) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.85x
Average-25 pts over 3 years
In 2024, the interest coverage of AKUIT IMMOBILIER (0.0x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 214 days. Excellent situation: suppliers finance 204 days of the operating cycle (retail model). Overall, WCR represents 597 days of revenue, i.e. 229 k€ to permanently finance. Over 2016-2024, WCR increased by +402%, requiring additional financing.
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
228 816 €
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
10 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
214 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
597 j
WCR and payment terms evolution AKUIT IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-75 722 €
-70 934 €
-73 743 €
2 685 €
-74 633 €
-10 309 €
5 919 €
227 102 €
228 816 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
35
28
34
19
17
60
84
41
10
Supplier payment term (days)
35
49
21
149
122
76
89
260
214
Positioning of AKUIT IMMOBILIER in its sector
Comparison with sector Autre mise à disposition de ressources humaines
Valuation estimate
Based on 147 transactions of similar company sales
(all years),
the value of AKUIT IMMOBILIER is estimated at
7 417 €
(range 5 378€ - 13 684€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2024
147 transactions
5k€7k€13k€
7 417 €Range: 5 378€ - 13 684€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
138 077 €×0.08x
Estimation11 056 €
8 337€ - 18 991€
Net Income Multiple20%
1 033 €×1.9x
Estimation1 960 €
941€ - 5 726€
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Autre mise à disposition de ressources humaines)
Compare AKUIT IMMOBILIER with other companies in the same sector:
The revenue of AKUIT IMMOBILIER in 2024 is 138 k€.
Is AKUIT IMMOBILIER profitable?
Yes, AKUIT IMMOBILIER generated a net profit of 1 k€ in 2024.
Where is the headquarters of AKUIT IMMOBILIER ?
The headquarters of AKUIT IMMOBILIER is located in MANOSQUE (04100), in the department Alpes-de-Haute-Provence.
Where to find the tax return of AKUIT IMMOBILIER ?
The tax return of AKUIT 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 AKUIT IMMOBILIER operate?
AKUIT IMMOBILIER operates in the sector Autre mise à disposition de ressources humaines (NAF code 78.30Z). 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