Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1982-06-24 (43 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: LE MANS (72000), Sarthe
BAHIER IMMOBILIER : revenue, balance sheet and financial ratios
BAHIER IMMOBILIER is a French company
founded 43 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in LE MANS (72000),
this company of category PME
shows in 2023 a revenue of 604 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BAHIER IMMOBILIER (SIREN 325123305)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
604 180 €
562 120 €
510 065 €
522 755 €
594 185 €
603 207 €
511 791 €
597 760 €
Net income
1 152 597 €
779 609 €
207 474 €
217 742 €
242 444 €
265 871 €
204 780 €
472 719 €
EBITDA
519 635 €
468 237 €
432 110 €
444 849 €
474 586 €
503 967 €
386 180 €
503 566 €
Net margin
190.8%
138.7%
40.7%
41.7%
40.8%
44.1%
40.0%
79.1%
Revenue and income statement
In 2023, BAHIER IMMOBILIER achieves revenue of 604 k€. Revenue is growing positively over 8 years (CAGR: +0.2%). Vs 2022: +7%. After deducting consumption (0 €), gross margin stands at 604 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 520 k€, representing 86.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.7 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 1.2 M€, i.e. 190.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
604 180 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
604 180 €
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
519 635 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
321 871 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 152 597 €
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
86.0%
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 13%. 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 88%. 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 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 28.9% 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 (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
13.076%
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
88.05%
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
28.93%
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
2.596
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
20.307
13.88
9.722
19.294
11.11
6.796
2.431
13.076
Financial autonomy
82.093
86.657
89.806
82.336
88.469
92.059
96.532
88.05
Repayment capacity
3.6
1.923
1.107
2.07
1.095
0.679
0.261
2.596
Cash flow / Revenue
52.367%
78.321%
77.471%
74.704%
80.187%
80.168%
50.919%
28.93%
Sector positioning
Debt ratio
13.082023
2021
2022
2023
Q1: -25.49
Med: 7.72
Q3: 166.29
Average+11 pts over 3 years
In 2023, the debt ratio of BAHIER IMMOBILIER (13.08) 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
88.05%2023
2021
2022
2023
Q1: 0.44%
Med: 30.88%
Q3: 76.22%
Excellent
In 2023, the financial autonomy of BAHIER IMMOBILIER (88.0%) 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
2.6 years2023
2021
2022
2023
Q1: -0.3 years
Med: 0.44 years
Q3: 10.35 years
Average
In 2023, the repayment capacity of BAHIER IMMOBILIER (2.60) 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 17458.33. 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
17458.334
Interest coverage (2023)
?
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 BAHIER IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
5256.893
4791.731
4331.923
3711.057
3653.185
3926.696
5299.91
17458.334
Interest coverage
4.978
5.03
2.575
1.313
0.137
0.025
0.0
0.0
Sector positioning
Liquidity ratio
17458.332023
2021
2022
2023
Q1: 95.05
Med: 298.22
Q3: 1222.5
Excellent
In 2023, the liquidity ratio of BAHIER IMMOBILIER (17458.33) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 16.99x
Average-25 pts over 3 years
In 2023, the interest coverage of BAHIER 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 49 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 74 days of revenue, i.e. 124 k€ to permanently finance. Notable WCR improvement over the period (-97%), 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
124 310 €
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
49 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
0 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
0 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
74 j
WCR and payment terms evolution BAHIER IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
4 196 801 €
3 401 317 €
3 248 095 €
2 467 086 €
2 166 522 €
1 564 589 €
1 374 754 €
124 310 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
96
84
87
0
114
29
39
49
Supplier payment term (days)
48
61
71
43
165
100
21
0
Positioning of BAHIER IMMOBILIER in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 215 transactions of similar company sales
in 2023,
the value of BAHIER IMMOBILIER is estimated at
2 738 888 €
(range 861 060€ - 4 893 398€).
With an EBITDA of 519 635€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2023
215 transactions
861k€2738k€4893k€
2 738 888 €Range: 861 060€ - 4 893 398€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
519 635 €×5.2x
Estimation2 677 962 €
679 429€ - 4 303 034€
Revenue Multiple30%
604 180 €×0.51x
Estimation308 505 €
140 476€ - 705 769€
Net Income Multiple20%
1 152 597 €×5.7x
Estimation6 536 780 €
2 396 014€ - 12 650 752€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Location de terrains et d'autres biens immobiliers)
Compare BAHIER IMMOBILIER with other companies in the same sector:
Frequently asked questions about BAHIER IMMOBILIER
What is the revenue of BAHIER IMMOBILIER ?
The revenue of BAHIER IMMOBILIER in 2023 is 604 k€.
Is BAHIER IMMOBILIER profitable?
Yes, BAHIER IMMOBILIER generated a net profit of 1.2 M€ in 2023.
Where is the headquarters of BAHIER IMMOBILIER ?
The headquarters of BAHIER IMMOBILIER is located in LE MANS (72000), in the department Sarthe.
Where to find the tax return of BAHIER IMMOBILIER ?
The tax return of BAHIER 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 BAHIER IMMOBILIER operate?
BAHIER IMMOBILIER operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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