Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2014-01-06 (12 years)Status: ActiveBusiness sector: Agences immobilièresLocation: LYON (69003), Rhone
EASIMMO J. PAROISSIEN : revenue, balance sheet and financial ratios
EASIMMO J. PAROISSIEN is a French company
founded 12 years ago,
specialized in the sector Agences immobilières.
Based in LYON (69003),
this company of category GE
shows in 2024 a revenue of 24 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EASIMMO J. PAROISSIEN (SIREN 799686209)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
23 899 €
23 899 €
368 763 €
396 429 €
351 110 €
319 979 €
289 044 €
242 112 €
189 677 €
Net income
19 661 €
14 533 €
76 522 €
70 912 €
49 215 €
51 713 €
54 596 €
38 910 €
17 447 €
EBITDA
19 962 €
20 984 €
98 238 €
74 135 €
58 323 €
57 957 €
61 768 €
35 694 €
2 495 €
Net margin
82.3%
60.8%
20.8%
17.9%
14.0%
16.2%
18.9%
16.1%
9.2%
Revenue and income statement
In 2024, EASIMMO J. PAROISSIEN achieves revenue of 24 k€. Revenue is declining over the period 2016-2024 (CAGR: -22.8%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 24 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 20 k€, representing 83.5% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -5%, reducing margin by 4.3 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 82.3% 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
23 899 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 899 €
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
19 962 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 351 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 661 €
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
83.5%
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 15%. 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 74%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 82.3% 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 (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
14.846%
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
74.223%
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
82.267%
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
1.329
Solvency indicators evolution EASIMMO J. PAROISSIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2681.556
0.0
0.0
0.0
0.0
0.0
0.0
1.588
14.846
Financial autonomy
0.28
4.878
5.613
6.837
6.541
8.202
6.955
87.631
74.223
Repayment capacity
24.158
0.0
0.0
0.0
0.0
0.0
0.0
0.171
1.329
Cash flow / Revenue
1.399%
11.166%
13.936%
11.141%
10.121%
10.962%
17.295%
60.626%
82.267%
Sector positioning
Debt ratio
14.852024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+27 pts over 3 years
In 2024, the debt ratio of EASIMMO J. PAROISSIEN (14.85) 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
74.22%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Excellent+50 pts over 3 years
In 2024, the financial autonomy of EASIMMO J. PAROISSIEN (74.2%) 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
1.33 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average+47 pts over 3 years
In 2024, the repayment capacity of EASIMMO J. PAROISSIEN (1.33) 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 533.71. 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
533.705
Interest coverage (2024)
?
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 EASIMMO J. PAROISSIEN
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
101.996
100.153
103.01
103.585
103.537
105.313
104.821
654.025
533.705
Interest coverage
24.77
1.373
0.0
0.0
0.0
0.0
2.066
-1.625
0.0
Sector positioning
Liquidity ratio
533.712024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of EASIMMO J. PAROISSIEN (533.71) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average-50 pts over 3 years
In 2024, the interest coverage of EASIMMO J. PAROISSIEN (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: 622 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2786 days. Excellent situation: suppliers finance 2164 days of the operating cycle (retail model). Overall, WCR represents 2438 days of revenue, i.e. 162 k€ to permanently finance. Over 2016-2024, WCR increased by +122%, 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
161 823 €
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
622 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
2786 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
2438 j
WCR and payment terms evolution EASIMMO J. PAROISSIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-752 306 €
-925 105 €
-1 703 255 €
-176 040 €
-120 526 €
-131 388 €
-27 019 €
94 491 €
161 823 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
22
3
7
5
3
22
10
513
622
Supplier payment term (days)
33
32
38
37
50
21
21
342
2786
Positioning of EASIMMO J. PAROISSIEN in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of EASIMMO J. PAROISSIEN is estimated at
53 149 €
(range 21 201€ - 81 398€).
With an EBITDA of 19 962€, 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
21k€53k€81k€
53 149 €Range: 21 201€ - 81 398€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 962 €×3.1x
Estimation62 170 €
22 399€ - 64 734€
Revenue Multiple30%
23 899 €×0.33x
Estimation7 843 €
4 454€ - 17 851€
Net Income Multiple20%
19 661 €×5.0x
Estimation98 559 €
43 327€ - 218 380€
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 EASIMMO J. PAROISSIEN with other companies in the same sector:
Frequently asked questions about EASIMMO J. PAROISSIEN
What is the revenue of EASIMMO J. PAROISSIEN ?
The revenue of EASIMMO J. PAROISSIEN in 2024 is 24 k€.
Is EASIMMO J. PAROISSIEN profitable?
Yes, EASIMMO J. PAROISSIEN generated a net profit of 20 k€ in 2024.
Where is the headquarters of EASIMMO J. PAROISSIEN ?
The headquarters of EASIMMO J. PAROISSIEN is located in LYON (69003), in the department Rhone.
Where to find the tax return of EASIMMO J. PAROISSIEN ?
The tax return of EASIMMO J. PAROISSIEN 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 EASIMMO J. PAROISSIEN operate?
EASIMMO J. PAROISSIEN 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