Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-01-09 (25 years)Status: ActiveBusiness sector: Agences immobilièresLocation: GRISOLLES (82170), Tarn-et-Garonne
FLEYS IMMOBILIER ENTREPRISES : revenue, balance sheet and financial ratios
FLEYS IMMOBILIER ENTREPRISES is a French company
founded 25 years ago,
specialized in the sector Agences immobilières.
Based in GRISOLLES (82170),
this company of category PME
shows in 2024 a revenue of 178 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FLEYS IMMOBILIER ENTREPRISES (SIREN 434137576)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
178 444 €
257 434 €
217 106 €
243 862 €
274 621 €
317 819 €
272 097 €
247 871 €
233 536 €
Net income
7 379 €
34 028 €
17 085 €
14 882 €
58 353 €
56 022 €
45 022 €
43 622 €
40 151 €
EBITDA
10 637 €
42 365 €
21 826 €
17 480 €
72 735 €
76 606 €
38 342 €
45 397 €
44 401 €
Net margin
4.1%
13.2%
7.9%
6.1%
21.2%
17.6%
16.5%
17.6%
17.2%
Revenue and income statement
In 2024, FLEYS IMMOBILIER ENTREPRISES achieves revenue of 178 k€. Activity remains stable over the period (CAGR: -3.3%). Significant drop of -31% vs 2023. After deducting consumption (0 €), gross margin stands at 178 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 11 k€, representing 6.0% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -75%, reducing margin by 10.5 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 7 k€, i.e. 4.1% 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
178 444 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 444 €
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
10 637 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 015 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 379 €
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
5.9%
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 2%. 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 71%. 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 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
1.604%
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
70.826%
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
4.561%
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
0.811
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
0.0
2.879
1.432
1.148
5.158
5.304
5.072
3.769
1.604
Financial autonomy
47.098
50.484
53.942
53.758
60.975
62.142
64.024
67.711
70.826
Repayment capacity
0.0
0.138
0.083
0.057
0.297
1.251
1.006
0.426
0.811
Cash flow / Revenue
17.346%
17.51%
14.517%
17.944%
20.946%
6.22%
8.574%
13.762%
4.561%
Sector positioning
Debt ratio
1.62024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Good
In 2024, the debt ratio of FLEYS IMMOBILIER ENTREPRISES (1.60) 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
70.83%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Excellent
In 2024, the financial autonomy of FLEYS IMMOBILIER ENTREPRISES (70.8%) 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
0.81 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of FLEYS IMMOBILIER ENTREPRISES (0.81) 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 122.38. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
122.378
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
127.519
130.839
143.384
138.507
160.862
126.666
135.074
121.776
122.378
Interest coverage
0.011
0.0
0.17
0.08
0.038
0.441
0.394
0.156
0.724
Sector positioning
Liquidity ratio
122.382024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Average
In 2024, the liquidity ratio of FLEYS IMMOBILIER ENTREPRISES (122.38) 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
0.72x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Good+6 pts over 3 years
In 2024, the interest coverage of FLEYS IMMOBILIER ENTREPRISES (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 116 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 94 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 (-154 days): operations structurally generate 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
-76 469 €
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
116 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
22 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
-154 j
WCR and payment terms evolution FLEYS IMMOBILIER ENTREPRISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-84 570 €
-86 512 €
-73 880 €
-113 255 €
-92 542 €
-114 179 €
-105 748 €
-74 978 €
-76 469 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
97
98
100
105
65
86
97
78
116
Supplier payment term (days)
63
84
31
31
66
33
28
51
22
Positioning of FLEYS IMMOBILIER ENTREPRISES in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of FLEYS IMMOBILIER ENTREPRISES is estimated at
41 529 €
(range 19 197€ - 73 624€).
With an EBITDA of 10 637€, 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
19k€41k€73k€
41 529 €Range: 19 197€ - 73 624€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 637 €×3.1x
Estimation33 128 €
11 936€ - 34 494€
Revenue Multiple30%
178 444 €×0.33x
Estimation58 558 €
33 259€ - 133 284€
Net Income Multiple20%
7 379 €×5.0x
Estimation36 990 €
16 261€ - 81 960€
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 FLEYS IMMOBILIER ENTREPRISES with other companies in the same sector:
Frequently asked questions about FLEYS IMMOBILIER ENTREPRISES
What is the revenue of FLEYS IMMOBILIER ENTREPRISES ?
The revenue of FLEYS IMMOBILIER ENTREPRISES in 2024 is 178 k€.
Is FLEYS IMMOBILIER ENTREPRISES profitable?
Yes, FLEYS IMMOBILIER ENTREPRISES generated a net profit of 7 k€ in 2024.
Where is the headquarters of FLEYS IMMOBILIER ENTREPRISES ?
The headquarters of FLEYS IMMOBILIER ENTREPRISES is located in GRISOLLES (82170), in the department Tarn-et-Garonne.
Where to find the tax return of FLEYS IMMOBILIER ENTREPRISES ?
The tax return of FLEYS IMMOBILIER ENTREPRISES 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 FLEYS IMMOBILIER ENTREPRISES operate?
FLEYS IMMOBILIER ENTREPRISES 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