CREDIT MUTUEL IMMOBILIER : revenue, balance sheet and financial ratios
CREDIT MUTUEL IMMOBILIER is a French company
founded 33 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ORVAULT (44700),
this company of category GE
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREDIT MUTUEL IMMOBILIER (SIREN 388291429)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 122 340 €
6 956 613 €
6 449 245 €
6 486 715 €
5 571 549 €
5 369 689 €
4 535 488 €
4 411 312 €
4 092 124 €
Net income
4 733 050 €
7 587 238 €
9 258 185 €
4 546 245 €
868 866 €
5 054 333 €
7 447 986 €
5 645 091 €
5 423 127 €
EBITDA
-1 081 235 €
122 951 €
30 497 €
-155 830 €
-427 837 €
-542 808 €
-913 878 €
-252 724 €
111 474 €
Net margin
92.4%
109.1%
143.6%
70.1%
15.6%
94.1%
164.2%
128.0%
132.5%
Revenue and income statement
In 2024, CREDIT MUTUEL IMMOBILIER achieves revenue of 5.1 M€. Revenue is growing positively over 9 years (CAGR: +2.8%). Significant drop of -26% vs 2023. After deducting consumption (0 €), gross margin stands at 5.1 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 -1.1 M€, representing -21.1% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -979%, reducing margin by 22.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.7 M€, i.e. 92.4% 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
5 122 340 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 122 340 €
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
-1 081 235 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-537 073 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 733 050 €
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
-21.1%
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 11%. 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 89%. 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 3.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 81.7% 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
10.736%
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
88.729%
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
81.703%
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
3.537
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
7.546
9.69
7.794
7.982
9.953
15.445
8.823
6.781
10.736
Financial autonomy
91.587
89.768
91.393
90.897
87.361
84.901
90.039
91.75
88.729
Repayment capacity
1.206
1.58
0.989
1.578
9.837
4.074
1.157
1.052
3.537
Cash flow / Revenue
135.27%
128.537%
170.669%
95.178%
17.594%
70.499%
148.406%
123.399%
81.703%
Sector positioning
Debt ratio
10.742024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Good+10 pts over 3 years
In 2024, the debt ratio of CREDIT MUTUEL IMMOBILIER (10.74) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
88.73%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Excellent
In 2024, the financial autonomy of CREDIT MUTUEL IMMOBILIER (88.7%) 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
3.54 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+18 pts over 3 years
In 2024, the repayment capacity of CREDIT MUTUEL IMMOBILIER (3.54) 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 2711.37. 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
2711.373
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
2755.68
2765.067
3390.096
2467.098
949.667
1964.62
1727.218
2199.284
2711.373
Interest coverage
56.12
-33.165
-18.06
-32.885
-37.646
-79.558
917.782
565.157
-61.793
Sector positioning
Liquidity ratio
2711.372024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excellent
In 2024, the liquidity ratio of CREDIT MUTUEL IMMOBILIER (2711.37) 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
-61.79x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-50 pts over 3 years
In 2024, the interest coverage of CREDIT MUTUEL IMMOBILIER (-61.8x) 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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 4027 days of revenue, i.e. 57.3 M€ to permanently finance. Over 2016-2024, WCR increased by +137%, requiring additional financing.
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
57 293 373 €
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
21 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
80 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
52 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
4027 j
WCR and payment terms evolution CREDIT MUTUEL 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
24 170 581 €
30 897 579 €
35 910 633 €
38 887 127 €
33 615 885 €
46 710 900 €
40 536 729 €
46 059 109 €
57 293 373 €
Inventory turnover (days)
142
132
128
108
104
64
64
60
52
Customer payment term (days)
19
18
23
46
19
21
23
22
21
Supplier payment term (days)
44
53
40
60
74
100
113
78
80
Positioning of CREDIT MUTUEL 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 MUTUEL IMMOBILIER is estimated at
19 161 155 €
(range 6 733 902€ - 50 813 885€).
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
6733k€19161k€50813k€
19 161 155 €Range: 6 733 902€ - 50 813 885€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 122 340 €×0.38x
Estimation1 934 288 €
921 939€ - 3 906 593€
Net Income Multiple20%
4 733 050 €×9.5x
Estimation45 001 457 €
15 451 848€ - 121 174 824€
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 MUTUEL IMMOBILIER with other companies in the same sector:
Frequently asked questions about CREDIT MUTUEL IMMOBILIER
What is the revenue of CREDIT MUTUEL IMMOBILIER ?
The revenue of CREDIT MUTUEL IMMOBILIER in 2024 is 5.1 M€.
Is CREDIT MUTUEL IMMOBILIER profitable?
Yes, CREDIT MUTUEL IMMOBILIER generated a net profit of 4.7 M€ in 2024.
Where is the headquarters of CREDIT MUTUEL IMMOBILIER ?
The headquarters of CREDIT MUTUEL IMMOBILIER is located in ORVAULT (44700), in the department Loire-Atlantique.
Where to find the tax return of CREDIT MUTUEL IMMOBILIER ?
The tax return of CREDIT MUTUEL 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 MUTUEL IMMOBILIER operate?
CREDIT MUTUEL 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