Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-06-01 (26 years)Status: ActiveBusiness sector: Agences immobilièresLocation: LORGUES (83510), Var
COMPAGNIE PROVENCALE IMMOBILIERE : revenue, balance sheet and financial ratios
COMPAGNIE PROVENCALE IMMOBILIERE is a French company
founded 26 years ago,
specialized in the sector Agences immobilières.
Based in LORGUES (83510),
this company of category PME
shows in 2020 a revenue of 328 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE PROVENCALE IMMOBILIERE (SIREN 424513844)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
328 114 €
250 025 €
538 901 €
284 204 €
Net income
31 524 €
1 347 €
-5 857 €
68 822 €
-64 486 €
EBITDA
N/C
3 329 €
-1 483 €
101 214 €
-52 915 €
Net margin
N/C
0.4%
-2.3%
12.8%
-22.7%
Revenue and income statement
In 2021, COMPAGNIE PROVENCALE IMMOBILIERE generates positive net income of 32 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 524 €
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 890%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
890.056%
Financial autonomy (2021)
?
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
5.07%
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
-22.069
-36.326
-49.796
-127.412
890.056
Financial autonomy
-144.879
-24.615
-48.721
-31.141
5.07
Repayment capacity
-0.298
0.105
-3.823
-31.3
None
Cash flow / Revenue
-23.119%
12.719%
-1.341%
-0.303%
None%
Sector positioning
Debt ratio
890.062021
2019
2020
2021
Q1: 0.03
Med: 18.28
Q3: 86.35
Average+50 pts over 3 years
In 2021, the debt ratio of COMPAGNIE PROVENCALE IMMO... (890.06) 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
5.07%2021
2019
2020
2021
Q1: 7.6%
Med: 31.41%
Q3: 59.3%
Average
In 2021, the financial autonomy of COMPAGNIE PROVENCALE IMMO... (5.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-31.3 years2020
2019
2020
Q1: 0.0 years
Med: 0.03 years
Q3: 2.02 years
Excellent
In 2020, the repayment capacity of COMPAGNIE PROVENCALE IMMO... (-31.30) 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 175.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
22.819
66.591
51.37
84.554
175.705
Interest coverage
-0.378
0.125
-2.697
0.09
None
Sector positioning
Liquidity ratio
175.712021
2019
2020
2021
Q1: 117.18
Med: 198.13
Q3: 396.49
Average+18 pts over 3 years
In 2021, the liquidity ratio of COMPAGNIE PROVENCALE IMMO... (175.71) 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
0.09x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.03x
Good+27 pts over 2 years
In 2020, the interest coverage of COMPAGNIE PROVENCALE IMMO... (0.1x) 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.
Operating WCR (2021)
?
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
0 €
Customer credit (2021)
?
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
0 j
Supplier credit (2021)
?
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 (2021)
?
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 and payment terms evolution COMPAGNIE PROVENCALE IMMOBILIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
-71 975 €
-29 036 €
-10 821 €
2 549 €
0 €
Inventory turnover (days)
31
0
32
29
0
Customer payment term (days)
0
15
0
0
0
Supplier payment term (days)
40
28
30
31
0
Positioning of COMPAGNIE PROVENCALE IMMOBILIERE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of COMPAGNIE PROVENCALE IMMOBILIERE is estimated at
56 132 €
(range 24 018€ - 136 584€).
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 value2021
98 tx
24k€56k€136k€
56 132 €Range: 24 018€ - 136 584€
NAF 5 année 2021
Valuation method used
Net Income Multiple
31 524 €
×
1.8x
=56 132 €
Range: 24 019€ - 136 584€
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 98 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 COMPAGNIE PROVENCALE IMMOBILIERE with other companies in the same sector:
Frequently asked questions about COMPAGNIE PROVENCALE IMMOBILIERE
What is the revenue of COMPAGNIE PROVENCALE IMMOBILIERE ?
The revenue of COMPAGNIE PROVENCALE IMMOBILIERE in 2020 is 328 k€.
Is COMPAGNIE PROVENCALE IMMOBILIERE profitable?
Yes, COMPAGNIE PROVENCALE IMMOBILIERE generated a net profit of 32 k€ in 2021.
Where is the headquarters of COMPAGNIE PROVENCALE IMMOBILIERE ?
The headquarters of COMPAGNIE PROVENCALE IMMOBILIERE is located in LORGUES (83510), in the department Var.
Where to find the tax return of COMPAGNIE PROVENCALE IMMOBILIERE ?
The tax return of COMPAGNIE PROVENCALE 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 COMPAGNIE PROVENCALE IMMOBILIERE operate?
COMPAGNIE PROVENCALE 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