Employees: 22 (2023.0)Legal category: SA (autres)Size: GECreation date: 1991-02-01 (35 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: MONTROUGE (92120), Hauts-de-Seine
CREDIT AGRICOLE IMMOBILIER : revenue, balance sheet and financial ratios
CREDIT AGRICOLE IMMOBILIER is a French company
founded 35 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MONTROUGE (92120),
this company of category GE
shows in 2024 a revenue of 31.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREDIT AGRICOLE IMMOBILIER (SIREN 380867978)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
31 115 608 €
27 570 061 €
27 202 004 €
34 953 729 €
39 408 898 €
37 585 079 €
38 109 359 €
38 788 503 €
34 835 210 €
Net income
-644 096 €
11 175 598 €
-3 424 772 €
27 256 674 €
372 202 €
7 182 674 €
4 206 640 €
4 263 620 €
36 841 903 €
EBITDA
-7 952 934 €
-9 043 313 €
-10 050 552 €
-599 134 €
3 021 572 €
4 555 423 €
3 477 708 €
3 424 178 €
2 331 545 €
Net margin
-2.1%
40.5%
-12.6%
78.0%
0.9%
19.1%
11.0%
11.0%
105.8%
Revenue and income statement
In 2024, CREDIT AGRICOLE IMMOBILIER achieves revenue of 31.1 M€. Activity remains stable over the period (CAGR: -1.4%). Vs 2023, growth of +13% (27.6 M€ -> 31.1 M€). After deducting consumption (-1 k€), gross margin stands at 31.1 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 -8.0 M€, representing -25.6% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -644 k€ (-2.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
31 115 608 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
31 116 977 €
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
-7 952 934 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 806 787 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-644 096 €
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
-25.5%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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 17.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 37.4% 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 (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
63.002%
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
54.28%
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
37.359%
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
17.186
Asset age ratio (2024)
?
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
2024
Debt ratio
26.719
28.847
8.555
16.997
32.793
16.571
37.371
37.257
63.002
Financial autonomy
68.142
67.439
76.749
67.852
62.372
77.7
67.003
69.565
54.28
Repayment capacity
11.15
12.541
2.49
4.244
14.184
1.837
-32.794
9.431
17.186
Cash flow / Revenue
15.605%
12.974%
19.142%
22.521%
11.794%
79.98%
-12.501%
46.723%
37.359%
Sector positioning
Debt ratio
63.02024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+12 pts over 3 years
In 2024, the debt ratio of CREDIT AGRICOLE IMMOBILIER (63.00) 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
54.28%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good-10 pts over 3 years
In 2024, the financial autonomy of CREDIT AGRICOLE IMMOBILIER (54.3%) 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
17.19 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+50 pts over 3 years
In 2024, the repayment capacity of CREDIT AGRICOLE IMMOBILIER (17.19) 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 135.39. 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
135.386
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
220.803
210.879
82.928
114.805
137.077
180.574
319.961
515.112
135.386
Interest coverage
168.316
126.162
101.173
37.54
168.444
-334.003
-35.864
-46.807
-178.888
Sector positioning
Liquidity ratio
135.392024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average-21 pts over 3 years
In 2024, the liquidity ratio of CREDIT AGRICOLE IMMOBILIER (135.39) 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
-178.89x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average
In 2024, the interest coverage of CREDIT AGRICOLE IMMOBILIER (-178.9x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-85 days): operations structurally generate cash. Notable WCR improvement over the period (-113%), freeing up cash.
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
-7 304 078 €
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
78 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
92 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
1 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
-85 j
WCR and payment terms evolution CREDIT AGRICOLE IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
54 262 807 €
47 723 435 €
-1 435 198 €
12 345 195 €
23 924 748 €
35 396 942 €
56 282 850 €
41 628 035 €
-7 304 078 €
Inventory turnover (days)
1
1
1
1
1
1
1
1
1
Customer payment term (days)
189
103
113
304
92
121
348
13
78
Supplier payment term (days)
99
106
110
101
87
110
78
78
92
Positioning of CREDIT AGRICOLE IMMOBILIER in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CREDIT AGRICOLE IMMOBILIER is estimated at
11 749 814 €
(range 5 600 309€ - 23 730 562€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
5600k€11749k€23730k€
11 749 814 €Range: 5 600 309€ - 23 730 562€
NAF 5 année 2024
Valuation method used
Revenue Multiple
31 115 608 €
×
0.38x
=11 749 815 €
Range: 5 600 310€ - 23 730 563€
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 103 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 (Activités des sièges sociaux)
Compare CREDIT AGRICOLE IMMOBILIER with other companies in the same sector:
Frequently asked questions about CREDIT AGRICOLE IMMOBILIER
What is the revenue of CREDIT AGRICOLE IMMOBILIER ?
The revenue of CREDIT AGRICOLE IMMOBILIER in 2024 is 31.1 M€.
Is CREDIT AGRICOLE IMMOBILIER profitable?
CREDIT AGRICOLE IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of CREDIT AGRICOLE IMMOBILIER ?
The headquarters of CREDIT AGRICOLE IMMOBILIER is located in MONTROUGE (92120), in the department Hauts-de-Seine.
Where to find the tax return of CREDIT AGRICOLE IMMOBILIER ?
The tax return of CREDIT AGRICOLE 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 CREDIT AGRICOLE IMMOBILIER operate?
CREDIT AGRICOLE IMMOBILIER operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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