Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-01-03 (17 years)Status: ActiveBusiness sector: Gestion de fondsLocation: BORGO (20290), None
ANTONIOTTI GESTION IMMOBILIERE : revenue, balance sheet and financial ratios
ANTONIOTTI GESTION IMMOBILIERE is a French company
founded 17 years ago,
specialized in the sector Gestion de fonds.
Based in BORGO (20290),
this company of category PME
shows in 2024 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTONIOTTI GESTION IMMOBILIERE (SIREN 510380983)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
60 000 €
N/C
110 000 €
170 000 €
191 521 €
209 183 €
263 198 €
230 394 €
Net income
-145 535 €
-76 930 €
43 972 €
-40 427 €
170 699 €
58 461 €
-53 457 €
-79 214 €
EBITDA
-199 949 €
-228 263 €
-8 529 €
56 887 €
74 157 €
71 646 €
-29 925 €
-51 406 €
Net margin
-242.6%
N/C
40.0%
-23.8%
89.1%
27.9%
-20.3%
-34.4%
Revenue and income statement
In 2024, ANTONIOTTI GESTION IMMOBILIERE achieves revenue of 60 k€. Revenue is declining over the period 2016-2024 (CAGR: -15.5%). After deducting consumption (0 €), gross margin stands at 60 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 -200 k€, representing -333.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -146 k€ (-242.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
60 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
60 000 €
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
-199 949 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-203 019 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-145 535 €
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
-333.2%
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 648%. 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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
648.238%
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
75.638%
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
-236.937%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
-1468.048
-985.194
-1915.339
1330.744
2540.155
1419.443
355.696
648.238
Financial autonomy
96.918
100.36
100.491
86.183
88.455
85.89
69.693
75.638
Repayment capacity
-16.319
-26.935
22.689
7.283
-34.715
31.397
-30.849
-8.225
Cash flow / Revenue
-30.676%
-17.994%
27.947%
89.128%
-23.781%
39.976%
None%
-236.937%
Sector positioning
Debt ratio
648.242024
2021
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of ANTONIOTTI GESTION IMMOBI... (648.24) 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
75.64%2024
2021
2023
2024
Q1: 4.58%
Med: 48.35%
Q3: 87.3%
Good-6 pts over 3 years
In 2024, the financial autonomy of ANTONIOTTI GESTION IMMOBI... (75.6%) 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
-8.22 years2024
2021
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.02 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ANTONIOTTI GESTION IMMOBI... (-8.22) 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 134.50. 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
134.503
Interest coverage (2024)
?
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
2019
2020
2021
2023
2024
Liquidity ratio
262.038
272.375
336.857
333.832
368.111
376.855
502.625
134.503
Interest coverage
-37.505
-58.109
17.933
37.911
118.335
-51.929
-18.996
-13.466
Sector positioning
Liquidity ratio
134.52024
2021
2023
2024
Q1: 100.61
Med: 470.31
Q3: 3112.94
Average-23 pts over 3 years
In 2024, the liquidity ratio of ANTONIOTTI GESTION IMMOBI... (134.50) 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
-13.47x2024
2021
2023
2024
Q1: -71.25x
Med: 0.0x
Q3: 0.0x
Average+20 pts over 3 years
In 2024, the interest coverage of ANTONIOTTI GESTION IMMOBI... (-13.5x) 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: 510 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 232 days. The gap of 278 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 252 days of revenue, i.e. 42 k€ to permanently finance. Notable WCR improvement over the period (-75%), freeing up 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
42 083 €
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
510 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
232 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
252 j
WCR and payment terms evolution ANTONIOTTI GESTION IMMOBILIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
167 681 €
204 479 €
304 888 €
407 432 €
524 572 €
546 357 €
0 €
42 083 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
155
279
447
352
801
990
0
510
Supplier payment term (days)
217
96
231
384
2791
409
201
232
Positioning of ANTONIOTTI GESTION IMMOBILIERE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of ANTONIOTTI GESTION IMMOBILIERE is estimated at
18 264 €
(range 9 450€ - 50 856€).
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 value2024
62 tx
9k€18k€50k€
18 264 €Range: 9 450€ - 50 856€
NAF 5 année 2024
Valuation method used
Revenue Multiple
60 000 €
×
0.30x
=18 265 €
Range: 9 451€ - 50 856€
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 62 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 (Gestion de fonds)
Compare ANTONIOTTI GESTION IMMOBILIERE with other companies in the same sector:
Frequently asked questions about ANTONIOTTI GESTION IMMOBILIERE
What is the revenue of ANTONIOTTI GESTION IMMOBILIERE ?
The revenue of ANTONIOTTI GESTION IMMOBILIERE in 2024 is 60 k€.
Is ANTONIOTTI GESTION IMMOBILIERE profitable?
ANTONIOTTI GESTION IMMOBILIERE recorded a net loss in 2024.
Where is the headquarters of ANTONIOTTI GESTION IMMOBILIERE ?
The headquarters of ANTONIOTTI GESTION IMMOBILIERE is located in BORGO (20290).
Where to find the tax return of ANTONIOTTI GESTION IMMOBILIERE ?
The tax return of ANTONIOTTI GESTION IMMOBILIERE 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 ANTONIOTTI GESTION IMMOBILIERE operate?
ANTONIOTTI GESTION IMMOBILIERE operates in the sector Gestion de fonds (NAF code 66.30Z). 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