CBO GESTION IMMOBILIERE : revenue, balance sheet and financial ratios
CBO GESTION IMMOBILIERE is a French company
founded 21 years ago,
specialized in the sector Agences immobilières.
Based in SAINTE-MARIE (97438),
this company of category ETI
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CBO GESTION IMMOBILIERE (SIREN 478865447)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 278 345 €
2 382 399 €
3 022 971 €
3 310 611 €
3 673 677 €
3 569 845 €
2 687 870 €
2 799 618 €
2 501 717 €
Net income
157 565 €
170 451 €
613 921 €
1 172 500 €
392 576 €
-206 748 €
-883 524 €
-516 198 €
-37 170 €
EBITDA
295 715 €
325 337 €
680 989 €
956 390 €
539 811 €
-51 566 €
-580 959 €
-458 519 €
-20 509 €
Net margin
6.9%
7.2%
20.3%
35.4%
10.7%
-5.8%
-32.9%
-18.4%
-1.5%
Revenue and income statement
In 2024, CBO GESTION IMMOBILIERE achieves revenue of 2.3 M€. Activity remains stable over the period (CAGR: -1.2%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 2.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 296 k€, representing 13.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 158 k€, i.e. 6.9% 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
2 278 345 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 278 345 €
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
295 715 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
181 757 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 565 €
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
13.0%
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 12%. 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 48%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
11.652%
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
47.623%
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
8.649%
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
2022
2023
2024
Debt ratio
49.733
857.146
-372.288
-284.683
-470.292
233.013
68.319
7.564
11.652
Financial autonomy
21.175
1.944
-13.16
-21.088
-9.257
13.809
41.557
50.611
47.623
Repayment capacity
-10.05
-1.75
-4.668
-22.646
6.267
1.48
1.488
0.249
0.358
Cash flow / Revenue
-1.155%
-15.748%
-23.542%
-3.502%
12.372%
26.574%
17.905%
9.495%
8.649%
Sector positioning
Debt ratio
11.652024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Average-20 pts over 3 years
In 2024, the debt ratio of CBO GESTION IMMOBILIERE (11.65) 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
47.62%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Good+8 pts over 3 years
In 2024, the financial autonomy of CBO GESTION IMMOBILIERE (47.6%) 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
0.36 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average-16 pts over 3 years
In 2024, the repayment capacity of CBO GESTION IMMOBILIERE (0.36) 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 192.49. 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
192.491
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
2022
2023
2024
Liquidity ratio
131.122
113.129
153.174
165.26
170.619
183.441
303.873
192.358
192.491
Interest coverage
-17.1
-0.07
-4.234
-85.217
7.177
3.015
2.995
2.698
0.0
Sector positioning
Liquidity ratio
192.492024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Good-11 pts over 3 years
In 2024, the liquidity ratio of CBO GESTION IMMOBILIERE (192.49) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Average-50 pts over 3 years
In 2024, the interest coverage of CBO GESTION IMMOBILIERE (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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. Excellent situation: suppliers finance 73 days of the operating cycle (retail model). Overall, WCR represents 93 days of revenue, i.e. 589 k€ to permanently finance.
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
589 476 €
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
26 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
99 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
93 j
WCR and payment terms evolution CBO GESTION IMMOBILIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
548 251 €
1 206 187 €
1 718 920 €
-423 134 €
-966 691 €
494 042 €
127 388 €
592 812 €
589 476 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
185
263
267
123
110
55
71
53
26
Supplier payment term (days)
231
282
394
75
102
59
160
134
99
Positioning of CBO GESTION IMMOBILIERE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of CBO GESTION IMMOBILIERE is estimated at
842 762 €
(range 362 747€ - 1 340 026€).
With an EBITDA of 295 715€, 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
362k€842k€1340k€
842 762 €Range: 362 747€ - 1 340 026€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
295 715 €×3.1x
Estimation920 986 €
331 816€ - 958 959€
Revenue Multiple30%
2 278 345 €×0.33x
Estimation747 658 €
424 647€ - 1 701 747€
Net Income Multiple20%
157 565 €×5.0x
Estimation789 862 €
347 229€ - 1 750 114€
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 CBO GESTION IMMOBILIERE with other companies in the same sector:
Frequently asked questions about CBO GESTION IMMOBILIERE
What is the revenue of CBO GESTION IMMOBILIERE ?
The revenue of CBO GESTION IMMOBILIERE in 2024 is 2.3 M€.
Is CBO GESTION IMMOBILIERE profitable?
Yes, CBO GESTION IMMOBILIERE generated a net profit of 158 k€ in 2024.
Where is the headquarters of CBO GESTION IMMOBILIERE ?
The headquarters of CBO GESTION IMMOBILIERE is located in SAINTE-MARIE (97438), in the department La Reunion.
Where to find the tax return of CBO GESTION IMMOBILIERE ?
The tax return of CBO 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 CBO GESTION IMMOBILIERE operate?
CBO GESTION IMMOBILIERE 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