Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1980-07-01 (45 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: METZ (57000), Moselle
EVEL IMMOBILIER : revenue, balance sheet and financial ratios
EVEL IMMOBILIER is a French company
founded 45 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in METZ (57000),
this company of category ETI
shows in 2024 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EVEL IMMOBILIER (SIREN 319619672)
Indicator
2024
2023
2022
2021
2020
2017
2016
Revenue
5 153 467 €
8 136 162 €
8 184 017 €
7 969 637 €
7 872 129 €
8 027 882 €
7 644 065 €
Net income
72 506 €
3 317 685 €
143 083 €
181 118 €
112 466 €
10 720 €
234 098 €
EBITDA
-399 353 €
-404 141 €
-52 370 €
13 227 €
9 444 €
-779 827 €
-2 362 442 €
Net margin
1.4%
40.8%
1.7%
2.3%
1.4%
0.1%
3.1%
Revenue and income statement
Im Jahr 2024 erzielt EVEL IMMOBILIER einen Umsatz von 5.2 Mio€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -4.8%). Deutlicher Rückgang von -37% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 5.2 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -399 k€, was -7.7% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-37%) variiert EBITDA um +1%, was die Marge um 2.8 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 73 k€, d.h. 1.4% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 153 467 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 153 467 €
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
-399 353 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-26 464 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
72 506 €
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
-7.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 17%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 32%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
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
16.654%
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
31.619%
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
-5.932%
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
-4.499
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
2020
2021
2022
2023
2024
Debt ratio
289.519
284.581
71.419
61.902
57.01
42.523
16.654
Financial autonomy
10.354
11.312
17.044
18.473
18.524
23.129
31.619
Repayment capacity
-3.799
-12.866
-29.668
-23.414
-19.853
-2.216
-4.499
Cash flow / Revenue
-32.453%
-8.989%
-1.711%
-1.893%
-2.014%
-20.107%
-5.932%
Sector positioning
Verschuldungsgrad
16.652024
2022
2023
2024
Q1: 0.0
Med: 9.88
Q3: 66.83
Average-13 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von EVEL IMMOBILIER (16.65). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
31.62%2024
2022
2023
2024
Q1: 3.12%
Med: 14.33%
Q3: 43.68%
Gut+12 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von EVEL IMMOBILIER (31.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
-4.5 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.18 ans
Q3: 4.28 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von EVEL IMMOBILIER (-4.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 113.09. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
113.095
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
-14.062
Liquidity indicators evolution EVEL IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
101.24
99.49
100.512
98.878
97.429
119.592
113.095
Interest coverage
-5.469
-15.3
882.73
562.463
-104.875
-23.351
-14.062
Sector positioning
Liquiditätsquote
113.092024
2022
2023
2024
Q1: 100.01
Med: 116.56
Q3: 409.44
Average+20 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von EVEL IMMOBILIER (113.09). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-14.06x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.69x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von EVEL IMMOBILIER (-14.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 23 Tage. Lieferantenfrist: 56 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 33 Tage des Betriebszyklus. WCR ist negativ (-6 Tage): Der Betrieb generiert strukturell Liquidität. Im Zeitraum 2016-2024 stieg der WCR um +99%.
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
-81 992 €
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
23 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
56 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
-6 j
WCR and payment terms evolution EVEL IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Operating WCR
-15 344 008 €
-13 338 326 €
-20 983 632 €
-5 260 917 €
-5 229 423 €
1 104 891 €
-81 992 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
62
48
41
35
18
24
23
Supplier payment term (days)
56
58
49
76
48
55
56
Positioning of EVEL IMMOBILIER in its sector
Comparison with sector Administration d'immeubles et autres biens immobiliers
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of EVEL IMMOBILIER is estimated at
947 057 €
(range 439 834€ - 2 124 179€).
The price/revenue ratio is 0.29x
(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
277 transactions
439k€947k€2124k€
947 057 €Range: 439 834€ - 2 124 179€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 153 467 €×0.29x
Estimation1 470 567 €
708 818€ - 3 208 202€
Net Income Multiple20%
72 506 €×2.2x
Estimation161 793 €
36 360€ - 498 147€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare EVEL IMMOBILIER with other companies in the same sector:
Yes, EVEL IMMOBILIER generated a net profit of 73 k€ in 2024.
Where is the headquarters of EVEL IMMOBILIER ?
The headquarters of EVEL IMMOBILIER is located in METZ (57000), in the department Moselle.
Where to find the tax return of EVEL IMMOBILIER ?
The tax return of EVEL 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 EVEL IMMOBILIER operate?
EVEL IMMOBILIER operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). 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