Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75007), Paris
CIE MOBILIERE IMMOBILIER PARIS : revenue, balance sheet and financial ratios
CIE MOBILIERE IMMOBILIER PARIS is a French company
founded 69 years ago,
specialized in the sector Location de logements.
Based in PARIS (75007),
this company of category PME
shows in 2018 a revenue of 262 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CIE MOBILIERE IMMOBILIER PARIS (SIREN 572175495)
Indicator
2018
2017
2016
Revenue
262 311 €
256 468 €
227 690 €
Net income
92 360 €
70 201 €
13 971 €
EBITDA
144 811 €
106 772 €
63 378 €
Net margin
35.2%
27.4%
6.1%
Revenue and income statement
In 2018, CIE MOBILIERE IMMOBILIER PARIS achieves revenue of 262 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Vs 2017: +2%. After deducting consumption (0 €), gross margin stands at 262 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 145 k€, representing 55.2% of revenue. Positive scissor effect: EBITDA margin improves by +13.6 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 92 k€, i.e. 35.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
262 311 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
262 311 €
EBITDA (2018)
?
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
144 811 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
120 919 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 360 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
55.2%
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 10%. 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 86%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 44.3% 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.687%
Financial autonomy (2018)
?
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
85.617%
Cash flow / Revenue (2018)
?
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
44.276%
Repayment capacity (2018)
?
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
0.528
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CIE MOBILIERE IMMOBILIER PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
8.809
10.043
9.687
Financial autonomy
89.372
85.429
85.617
Repayment capacity
2.652
0.671
0.528
Cash flow / Revenue
10.162%
35.62%
44.276%
Sector positioning
Debt ratio
9.692018
2016
2017
2018
Q1: -256.33
Med: 0.0
Q3: 122.22
Average
In 2018, the debt ratio of CIE MOBILIERE IMMOBILIER ... (9.69) 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
85.62%2018
2016
2017
2018
Q1: 0.4%
Med: 44.26%
Q3: 98.8%
Good
In 2018, the financial autonomy of CIE MOBILIERE IMMOBILIER ... (85.6%) 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
0.53 years2018
2016
2017
2018
Q1: 0.0 years
Med: 1.12 years
Q3: 19.18 years
Good-16 pts over 3 years
In 2018, the repayment capacity of CIE MOBILIERE IMMOBILIER ... (0.53) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1341.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
1341.292
Interest coverage (2018)
?
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 CIE MOBILIERE IMMOBILIER PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
3002.744
1331.76
1341.292
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1341.292018
2016
2017
2018
Q1: 12.04
Med: 150.08
Q3: 816.34
Excellent
In 2018, the liquidity ratio of CIE MOBILIERE IMMOBILIER ... (1341.29) 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
0.0x2018
2016
2017
2018
Q1: 0.0x
Med: 0.83x
Q3: 29.03x
Average
In 2018, the interest coverage of CIE MOBILIERE 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). Overall, WCR represents 81 days of revenue, i.e. 59 k€ to permanently finance. Over 2016-2018, WCR increased by +57%, requiring additional financing.
Operating WCR (2018)
?
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
59 190 €
Customer credit (2018)
?
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
53 j
Supplier credit (2018)
?
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
141 j
Inventory turnover (2018)
?
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 (2018)
?
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
81 j
WCR and payment terms evolution CIE MOBILIERE IMMOBILIER PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
37 594 €
40 819 €
59 190 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
55
55
53
Supplier payment term (days)
20
89
141
Positioning of CIE MOBILIERE IMMOBILIER PARIS in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 184 transactions of similar company sales
in 2018,
the value of CIE MOBILIERE IMMOBILIER PARIS is estimated at
460 453 €
(range 162 079€ - 896 594€).
With an EBITDA of 144 811€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.55x
(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 value2018
184 transactions
162k€460k€896k€
460 453 €Range: 162 079€ - 896 594€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
144 811 €×4.3x
Estimation629 546 €
213 534€ - 1 122 417€
Revenue Multiple30%
262 311 €×0.55x
Estimation145 274 €
68 464€ - 468 572€
Net Income Multiple20%
92 360 €×5.5x
Estimation510 492 €
173 867€ - 974 075€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 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 logements)
Compare CIE MOBILIERE IMMOBILIER PARIS with other companies in the same sector:
Frequently asked questions about CIE MOBILIERE IMMOBILIER PARIS
What is the revenue of CIE MOBILIERE IMMOBILIER PARIS ?
The revenue of CIE MOBILIERE IMMOBILIER PARIS in 2018 is 262 k€.
Is CIE MOBILIERE IMMOBILIER PARIS profitable?
Yes, CIE MOBILIERE IMMOBILIER PARIS generated a net profit of 92 k€ in 2018.
Where is the headquarters of CIE MOBILIERE IMMOBILIER PARIS ?
The headquarters of CIE MOBILIERE IMMOBILIER PARIS is located in PARIS (75007), in the department Paris.
Where to find the tax return of CIE MOBILIERE IMMOBILIER PARIS ?
The tax return of CIE MOBILIERE IMMOBILIER 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 CIE MOBILIERE IMMOBILIER PARIS operate?
CIE MOBILIERE IMMOBILIER PARIS operates in the sector Location de logements (NAF code 68.20A). 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