Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-27 (21 years)Status: ActiveBusiness sector: Agences immobilièresLocation: BREUILLET (17920), Charente-Maritime
DOMINIQUE IMMOBILIER : revenue, balance sheet and financial ratios
DOMINIQUE IMMOBILIER is a French company
founded 21 years ago,
specialized in the sector Agences immobilières.
Based in BREUILLET (17920),
this company of category PME
shows in 2024 a revenue of 591 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMINIQUE IMMOBILIER (SIREN 481125516)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
590 521 €
824 142 €
948 140 €
854 170 €
680 202 €
916 959 €
980 446 €
884 344 €
685 357 €
Net income
113 786 €
61 582 €
40 898 €
86 139 €
46 029 €
233 472 €
65 952 €
52 526 €
40 416 €
EBITDA
24 212 €
91 372 €
109 618 €
159 369 €
133 474 €
145 007 €
93 347 €
74 932 €
46 123 €
Net margin
19.3%
7.5%
4.3%
10.1%
6.8%
25.5%
6.7%
5.9%
5.9%
Revenue and income statement
In 2024, DOMINIQUE IMMOBILIER achieves revenue of 591 k€. Activity remains stable over the period (CAGR: -1.8%). Significant drop of -28% vs 2023. After deducting consumption (0 €), gross margin stands at 591 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 24 k€, representing 4.1% of revenue. Warning negative scissor effect: despite revenue change (-28%), EBITDA varies by -74%, reducing margin by 7.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 114 k€, i.e. 19.3% 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
590 521 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
590 521 €
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
24 212 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 531 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 786 €
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
4.1%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
30.77%
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
52.591%
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
-1.19%
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
-18.632
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
92.006
87.48
58.204
60.441
35.353
61.6
111.512
67.805
30.77
Financial autonomy
32.935
30.591
37.305
45.674
56.362
46.101
25.516
39.065
52.591
Repayment capacity
3.374
2.943
2.36
2.484
1.468
2.785
6.273
18.025
-18.632
Cash flow / Revenue
5.829%
6.689%
6.664%
9.775%
14.672%
12.369%
4.69%
1.423%
-1.19%
Sector positioning
Debt ratio
30.772024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average-16 pts over 3 years
In 2024, the debt ratio of DOMINIQUE IMMOBILIER (30.77) 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
52.59%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good+27 pts over 3 years
In 2024, the financial autonomy of DOMINIQUE IMMOBILIER (52.6%) 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
-18.63 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of DOMINIQUE IMMOBILIER (-18.63) 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 464.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 11.7x. Operating income very largely covers interest expenses: high safety margin.
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
464.0
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
233.493
209.621
221.725
341.15
541.626
514.597
367.046
374.341
464.0
Interest coverage
0.852
2.089
2.011
1.476
1.827
1.211
3.248
4.056
11.742
Sector positioning
Liquidity ratio
464.02024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Good
In 2024, the liquidity ratio of DOMINIQUE IMMOBILIER (464.00) 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
11.74x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Excellent
In 2024, the interest coverage of DOMINIQUE IMMOBILIER (11.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The gap of 40 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-30 days): operations structurally generate cash. Notable WCR improvement over the period (-196%), 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
-49 444 €
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
59 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
19 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
-30 j
WCR and payment terms evolution DOMINIQUE 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
51 368 €
158 979 €
51 395 €
52 835 €
56 661 €
-45 416 €
-52 034 €
-76 637 €
-49 444 €
Inventory turnover (days)
0
0
0
0
13
0
0
0
0
Customer payment term (days)
68
118
86
78
47
37
50
33
59
Supplier payment term (days)
30
50
32
22
30
28
20
23
19
Positioning of DOMINIQUE IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of DOMINIQUE IMMOBILIER is estimated at
209 918 €
(range 96 753€ - 424 349€).
With an EBITDA of 24 212€, 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
96k€209k€424k€
209 918 €Range: 96 753€ - 424 349€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
24 212 €×3.1x
Estimation75 407 €
27 168€ - 78 516€
Revenue Multiple30%
590 521 €×0.33x
Estimation193 784 €
110 064€ - 441 073€
Net Income Multiple20%
113 786 €×5.0x
Estimation570 401 €
250 752€ - 1 263 850€
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 DOMINIQUE IMMOBILIER with other companies in the same sector:
Frequently asked questions about DOMINIQUE IMMOBILIER
What is the revenue of DOMINIQUE IMMOBILIER ?
The revenue of DOMINIQUE IMMOBILIER in 2024 is 591 k€.
Is DOMINIQUE IMMOBILIER profitable?
Yes, DOMINIQUE IMMOBILIER generated a net profit of 114 k€ in 2024.
Where is the headquarters of DOMINIQUE IMMOBILIER ?
The headquarters of DOMINIQUE IMMOBILIER is located in BREUILLET (17920), in the department Charente-Maritime.
Where to find the tax return of DOMINIQUE IMMOBILIER ?
The tax return of DOMINIQUE 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 DOMINIQUE IMMOBILIER operate?
DOMINIQUE IMMOBILIER 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