Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-10-01 (15 years)Status: ActiveBusiness sector: Agences immobilièresLocation: LILLE (59000), Nord
GLV IMMOBILIER GESTION : revenue, balance sheet and financial ratios
GLV IMMOBILIER GESTION is a French company
founded 15 years ago,
specialized in the sector Agences immobilières.
Based in LILLE (59000),
this company of category PME
shows in 2024 a revenue of 481 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GLV IMMOBILIER GESTION (SIREN 523627974)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
481 132 €
1 170 961 €
1 074 123 €
918 035 €
838 653 €
787 669 €
690 121 €
451 867 €
368 221 €
Net income
15 768 €
346 811 €
55 689 €
118 704 €
113 764 €
96 111 €
134 044 €
46 478 €
9 084 €
EBITDA
49 124 €
89 808 €
50 431 €
141 204 €
172 605 €
125 231 €
177 318 €
74 682 €
18 431 €
Net margin
3.3%
29.6%
5.2%
12.9%
13.6%
12.2%
19.4%
10.3%
2.5%
Revenue and income statement
In 2024, GLV IMMOBILIER GESTION achieves revenue of 481 k€. Revenue is growing positively over 9 years (CAGR: +3.4%). Significant drop of -59% vs 2023. After deducting consumption (0 €), gross margin stands at 481 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 49 k€, representing 10.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16 k€, i.e. 3.3% 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
481 132 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
481 132 €
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
49 124 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 013 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 768 €
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
10.2%
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 4%. 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 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.5% 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
4.493%
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
37.631%
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
11.475%
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
0.268
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
3.988
8.384
11.574
39.731
13.835
24.958
11.409
3.869
4.493
Financial autonomy
15.875
15.895
17.8
18.705
19.941
16.121
15.648
18.695
37.631
Repayment capacity
0.173
0.145
0.177
0.876
0.296
0.608
0.615
-0.893
0.268
Cash flow / Revenue
6.142%
16.892%
21.496%
15.256%
17.57%
16.716%
7.482%
-2.451%
11.475%
Sector positioning
Debt ratio
4.492024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Good-6 pts over 3 years
In 2024, the debt ratio of GLV IMMOBILIER GESTION (4.49) 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
37.63%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Good+25 pts over 3 years
In 2024, the financial autonomy of GLV IMMOBILIER GESTION (37.6%) 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
0.27 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of GLV IMMOBILIER GESTION (0.27) 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 147.08. 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 0.9x. 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
147.079
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
108.505
105.774
111.521
116.225
112.789
110.815
107.961
114.222
147.079
Interest coverage
0.0
0.0
0.0
0.0
0.003
0.24
1.227
0.646
0.865
Sector positioning
Liquidity ratio
147.082024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Average+14 pts over 3 years
In 2024, the liquidity ratio of GLV IMMOBILIER GESTION (147.08) 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
0.86x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Good-6 pts over 3 years
In 2024, the interest coverage of GLV IMMOBILIER GESTION (0.9x) 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: 174 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. The gap of 126 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 (-122 days): operations structurally generate cash. Over 2016-2024, WCR increased by +56%, 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
-163 585 €
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
174 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
48 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
-122 j
WCR and payment terms evolution GLV IMMOBILIER GESTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-369 576 €
-459 287 €
-852 065 €
-930 592 €
-1 071 446 €
-1 615 393 €
-1 892 626 €
-2 210 540 €
-163 585 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
52
102
52
18
34
52
53
28
174
Supplier payment term (days)
26
58
16
20
19
30
51
50
48
Positioning of GLV IMMOBILIER GESTION in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of GLV IMMOBILIER GESTION is estimated at
139 671 €
(range 61 412€ - 222 489€).
With an EBITDA of 49 124€, 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
61k€139k€222k€
139 671 €Range: 61 412€ - 222 489€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
49 124 €×3.1x
Estimation152 994 €
55 121€ - 159 302€
Revenue Multiple30%
481 132 €×0.33x
Estimation157 887 €
89 675€ - 359 368€
Net Income Multiple20%
15 768 €×5.0x
Estimation79 044 €
34 748€ - 175 139€
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 GLV IMMOBILIER GESTION with other companies in the same sector:
Frequently asked questions about GLV IMMOBILIER GESTION
What is the revenue of GLV IMMOBILIER GESTION ?
The revenue of GLV IMMOBILIER GESTION in 2024 is 481 k€.
Is GLV IMMOBILIER GESTION profitable?
Yes, GLV IMMOBILIER GESTION generated a net profit of 16 k€ in 2024.
Where is the headquarters of GLV IMMOBILIER GESTION ?
The headquarters of GLV IMMOBILIER GESTION is located in LILLE (59000), in the department Nord.
Where to find the tax return of GLV IMMOBILIER GESTION ?
The tax return of GLV IMMOBILIER GESTION 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 GLV IMMOBILIER GESTION operate?
GLV IMMOBILIER GESTION 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