Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-11-12 (6 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75012), Paris
AUDITIA GESTION PARIS : revenue, balance sheet and financial ratios
AUDITIA GESTION PARIS is a French company
founded 6 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75012),
this company of category PME
shows in 2025 a revenue of 568 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUDITIA GESTION PARIS (SIREN 879648640)
Indicator
2025
2023
2021
2020
Revenue
568 216 €
404 562 €
132 201 €
15 702 €
Net income
234 864 €
164 946 €
17 471 €
2 475 €
EBITDA
310 981 €
159 299 €
20 923 €
2 939 €
Net margin
41.3%
40.8%
13.2%
15.8%
Revenue and income statement
In 2025, AUDITIA GESTION PARIS achieves revenue of 568 k€. Over the period 2020-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +105.0%. Vs 2023, growth of +40% (405 k€ -> 568 k€). After deducting consumption (0 €), gross margin stands at 568 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 311 k€, representing 54.7% of revenue. Positive scissor effect: EBITDA margin improves by +15.4 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 235 k€, i.e. 41.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
568 216 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
568 216 €
EBITDA (2025)
?
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
310 981 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
310 249 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
234 864 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
54.7%
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 37%. The balance between equity and debt is satisfactory. Cash flow represents 42.1% 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 (2025)
?
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 (2025)
?
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
37.412%
Cash flow / Revenue (2025)
?
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
42.079%
Repayment capacity (2025)
?
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
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AUDITIA GESTION PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2023
2025
Debt ratio
0.0
0.0
0.0
0.0
Financial autonomy
38.596
20.458
38.082
37.412
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
15.928%
13.494%
25.582%
42.079%
Sector positioning
Debt ratio
0.02025
2021
2023
2025
Q1: 0.01
Med: 9.48
Q3: 53.24
Excellent
In 2025, the debt ratio of AUDITIA GESTION PARIS (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
37.41%2025
2021
2023
2025
Q1: 6.45%
Med: 34.47%
Q3: 62.99%
Good+14 pts over 3 years
In 2025, the financial autonomy of AUDITIA GESTION PARIS (37.4%) 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
0.0 years2025
2021
2023
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 1.17 years
Excellent
In 2025, the repayment capacity of AUDITIA GESTION PARIS (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 111.78. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
111.779
Interest coverage (2025)
?
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
0.992
Liquidity indicators evolution AUDITIA GESTION PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2023
2025
Liquidity ratio
158.98
129.188
164.754
111.779
Interest coverage
0.0
0.0
0.003
0.992
Sector positioning
Liquidity ratio
111.782025
2021
2023
2025
Q1: 109.3
Med: 196.42
Q3: 497.66
Average
In 2025, the liquidity ratio of AUDITIA GESTION PARIS (111.78) 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
0.99x2025
2021
2023
2025
Q1: 0.0x
Med: 0.0x
Q3: 1.84x
Good+38 pts over 3 years
In 2025, the interest coverage of AUDITIA GESTION PARIS (1.0x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Favorable situation: supplier credit is longer than customer credit by 20 days. WCR is negative (-266 days): operations structurally generate cash. Notable WCR improvement over the period (-3128%), freeing up cash.
Operating WCR (2025)
?
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
-420 508 €
Customer credit (2025)
?
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
23 j
Supplier credit (2025)
?
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
43 j
Inventory turnover (2025)
?
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 (2025)
?
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
-266 j
WCR and payment terms evolution AUDITIA GESTION PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2023
2025
Operating WCR
-13 028 €
-71 521 €
-228 108 €
-420 508 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
48
27
47
23
Supplier payment term (days)
101
91
27
43
Positioning of AUDITIA GESTION PARIS in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 55 transactions of similar company sales
in 2025,
the value of AUDITIA GESTION PARIS is estimated at
577 598 €
(range 208 434€ - 1 053 078€).
With an EBITDA of 310 981€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.21x
(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 value2025
55 tx
208k€577k€1053k€
577 598 €Range: 208 434€ - 1 053 078€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
310 981 €×2.9x
Estimation901 809 €
257 634€ - 1 603 543€
Revenue Multiple30%
568 216 €×0.21x
Estimation121 470 €
49 944€ - 292 658€
Net Income Multiple20%
234 864 €×1.9x
Estimation451 267 €
323 172€ - 817 550€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 55 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 AUDITIA GESTION PARIS with other companies in the same sector:
Frequently asked questions about AUDITIA GESTION PARIS
What is the revenue of AUDITIA GESTION PARIS ?
The revenue of AUDITIA GESTION PARIS in 2025 is 568 k€.
Is AUDITIA GESTION PARIS profitable?
Yes, AUDITIA GESTION PARIS generated a net profit of 235 k€ in 2025.
Where is the headquarters of AUDITIA GESTION PARIS ?
The headquarters of AUDITIA GESTION PARIS is located in PARIS (75012), in the department Paris.
Where to find the tax return of AUDITIA GESTION PARIS ?
The tax return of AUDITIA GESTION PARIS 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 AUDITIA GESTION PARIS operate?
AUDITIA GESTION PARIS 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