Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-03-07 (14 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75005), Paris
GESTION IMMOBILIERE FRANCILIENNE : revenue, balance sheet and financial ratios
GESTION IMMOBILIERE FRANCILIENNE is a French company
founded 14 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75005),
this company of category PME
shows in 2019 a revenue of 197 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GESTION IMMOBILIERE FRANCILIENNE (SIREN 750863847)
Indicator
2019
2018
2017
2016
2015
2014
Revenue
196 808 €
178 327 €
172 430 €
123 885 €
164 217 €
112 925 €
Net income
1 577 €
-6 777 €
17 630 €
-38 235 €
6 043 €
14 868 €
EBITDA
4 583 €
-2 826 €
22 151 €
-35 963 €
8 894 €
18 789 €
Net margin
0.8%
-3.8%
10.2%
-30.9%
3.7%
13.2%
Revenue and income statement
In 2019, GESTION IMMOBILIERE FRANCILIENNE achieves revenue of 197 k€. Over the period 2014-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +11.8%. Vs 2018, growth of +10% (178 k€ -> 197 k€). After deducting consumption (0 €), gross margin stands at 197 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 5 k€, representing 2.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
196 808 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
196 808 €
EBITDA (2019)
?
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
4 583 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 291 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 577 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.3%
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 -209%. 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 -3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-208.774%
Financial autonomy (2019)
?
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
-3.013%
Cash flow / Revenue (2019)
?
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
2.229%
Repayment capacity (2019)
?
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
2.761
Asset age ratio (2019)
?
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
2014
2015
2016
2017
2018
2019
Debt ratio
66.848
43.663
-25.276
-2359.734
-284.332
-208.774
Financial autonomy
6.569
8.222
-11.105
-0.345
-3.752
-3.013
Repayment capacity
0.601
1.112
-0.13
0.693
-5.866
2.761
Cash flow / Revenue
13.748%
4.785%
-28.696%
11.87%
-2.005%
2.229%
Sector positioning
Debt ratio
-208.772019
2017
2018
2019
Q1: 0.0
Med: 9.82
Q3: 63.59
Excellent
In 2019, the debt ratio of GESTION IMMOBILIERE FRANC... (-208.77) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-3.01%2019
2017
2018
2019
Q1: 6.81%
Med: 32.03%
Q3: 62.23%
Average
In 2019, the financial autonomy of GESTION IMMOBILIERE FRANC... (-3.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.76 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 1.3 years
Average+11 pts over 3 years
In 2019, the repayment capacity of GESTION IMMOBILIERE FRANC... (2.76) 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 100.64. 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 6.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
100.645
Interest coverage (2019)
?
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
2014
2015
2016
2017
2018
2019
Liquidity ratio
108.244
110.796
88.522
103.274
104.012
100.645
Interest coverage
2.038
0.0
-0.573
0.704
0.0
6.786
Sector positioning
Liquidity ratio
100.642019
2017
2018
2019
Q1: 107.65
Med: 177.53
Q3: 386.94
Average
In 2019, the liquidity ratio of GESTION IMMOBILIERE FRANC... (100.64) 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
6.79x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Excellent+14 pts over 3 years
In 2019, the interest coverage of GESTION IMMOBILIERE FRANC... (6.8x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Favorable situation: supplier credit is longer than customer credit by 18 days. WCR is negative (-218 days): operations structurally generate cash. Over 2014-2019, WCR increased by +23%, requiring additional financing.
Operating WCR (2019)
?
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
-118 911 €
Customer credit (2019)
?
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
19 j
Supplier credit (2019)
?
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
37 j
Inventory turnover (2019)
?
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 (2019)
?
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
-218 j
WCR and payment terms evolution GESTION IMMOBILIERE FRANCILIENNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
Operating WCR
-154 464 €
-140 642 €
-150 539 €
-109 077 €
-130 205 €
-118 911 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
40
91
8
29
35
19
Supplier payment term (days)
13
31
29
18
15
37
Positioning of GESTION IMMOBILIERE FRANCILIENNE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 113 transactions of similar company sales
in 2019,
the value of GESTION IMMOBILIERE FRANCILIENNE is estimated at
25 440 €
(range 14 260€ - 57 364€).
With an EBITDA of 4 583€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.30x
(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 value2019
113 transactions
14k€25k€57k€
25 440 €Range: 14 260€ - 57 364€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 583 €×3.0x
Estimation13 599 €
5 985€ - 35 971€
Revenue Multiple30%
196 808 €×0.30x
Estimation59 372 €
36 269€ - 123 776€
Net Income Multiple20%
1 577 €×2.6x
Estimation4 147 €
1 939€ - 11 230€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 GESTION IMMOBILIERE FRANCILIENNE with other companies in the same sector:
Frequently asked questions about GESTION IMMOBILIERE FRANCILIENNE
What is the revenue of GESTION IMMOBILIERE FRANCILIENNE ?
The revenue of GESTION IMMOBILIERE FRANCILIENNE in 2019 is 197 k€.
Is GESTION IMMOBILIERE FRANCILIENNE profitable?
Yes, GESTION IMMOBILIERE FRANCILIENNE generated a net profit of 2 k€ in 2019.
Where is the headquarters of GESTION IMMOBILIERE FRANCILIENNE ?
The headquarters of GESTION IMMOBILIERE FRANCILIENNE is located in PARIS (75005), in the department Paris.
Where to find the tax return of GESTION IMMOBILIERE FRANCILIENNE ?
The tax return of GESTION IMMOBILIERE FRANCILIENNE 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 GESTION IMMOBILIERE FRANCILIENNE operate?
GESTION IMMOBILIERE FRANCILIENNE 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