Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-04-01 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LYON (69007), Rhone
GROUPE PATR IMMO : revenue, balance sheet and financial ratios
GROUPE PATR IMMO is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in LYON (69007),
this company of category PME
shows in 2024 a revenue of 110 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE PATR IMMO (SIREN 531525244)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
110 479 €
175 273 €
347 699 €
620 301 €
642 817 €
669 670 €
15 040 €
15 040 €
6 267 €
Net income
231 359 €
-917 593 €
284 723 €
-260 844 €
-39 985 €
401 222 €
627 893 €
107 502 €
52 015 €
EBITDA
-264 340 €
-5 820 €
38 146 €
25 338 €
-23 234 €
-65 286 €
-81 320 €
10 094 €
4 287 €
Net margin
209.4%
-523.5%
81.9%
-42.1%
-6.2%
59.9%
4174.8%
714.8%
830.0%
Revenue and income statement
In 2024, GROUPE PATR IMMO achieves revenue of 110 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +43.1%. Significant drop of -37% vs 2023. After deducting consumption (0 €), gross margin stands at 110 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 -264 k€, representing -239.3% of revenue. Warning negative scissor effect: despite revenue change (-37%), EBITDA varies by -4442%, reducing margin by 235.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 231 k€, i.e. 209.4% 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
110 479 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
110 479 €
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
-264 340 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-283 837 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
231 359 €
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
-239.3%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 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
34.548%
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
73.678%
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
-256.422%
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
-10.86
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
134.512
223.204
64.507
62.278
188.547
26.828
25.987
33.859
34.548
Financial autonomy
42.377
30.818
60.21
57.123
30.198
77.592
76.086
73.542
73.678
Repayment capacity
3.994
5.439
0.904
2.381
-49.542
38.447
11.017
322.211
-10.86
Cash flow / Revenue
829.982%
714.774%
4224.209%
42.618%
-4.447%
10.74%
66.998%
5.311%
-256.422%
Sector positioning
Debt ratio
34.552024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+7 pts over 3 years
In 2024, the debt ratio of GROUPE PATR IMMO (34.55) 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
73.68%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of GROUPE PATR IMMO (73.7%) 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
-10.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GROUPE PATR IMMO (-10.86) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2524.76. 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
2524.764
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
-49.335
Liquidity indicators evolution GROUPE PATR IMMO
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
5039.036
17868.058
6675.613
841.214
536.571
1161.03
475.05
1276.237
2524.764
Interest coverage
52.997
19.15
-7.735
-15.55
-58.479
85.192
155.686
-16514.588
-49.335
Sector positioning
Liquidity ratio
2524.762024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+16 pts over 3 years
In 2024, the liquidity ratio of GROUPE PATR IMMO (2524.76) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-49.34x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-42 pts over 3 years
In 2024, the interest coverage of GROUPE PATR IMMO (-49.3x) 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: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 8403 days of revenue, i.e. 2.6 M€ to permanently finance. Over 2016-2024, WCR increased by +2344%, 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
2 578 845 €
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
96 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
91 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
8403 j
WCR and payment terms evolution GROUPE PATR IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
105 529 €
562 790 €
890 793 €
1 024 669 €
1 405 507 €
2 054 834 €
1 953 665 €
2 259 076 €
2 578 845 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
0
360
4
72
132
386
183
96
Supplier payment term (days)
129
48
5
45
35
47
45
127
91
Positioning of GROUPE PATR IMMO in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of GROUPE PATR IMMO is estimated at
174 138 €
(range 110 451€ - 737 555€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
110k€174k€737k€
174 138 €Range: 110 451€ - 737 555€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
110 479 €×0.59x
Estimation65 047 €
40 467€ - 77 329€
Net Income Multiple20%
231 359 €×1.5x
Estimation337 775 €
215 427€ - 1 727 896€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare GROUPE PATR IMMO with other companies in the same sector:
The revenue of GROUPE PATR IMMO in 2024 is 110 k€.
Is GROUPE PATR IMMO profitable?
Yes, GROUPE PATR IMMO generated a net profit of 231 k€ in 2024.
Where is the headquarters of GROUPE PATR IMMO ?
The headquarters of GROUPE PATR IMMO is located in LYON (69007), in the department Rhone.
Where to find the tax return of GROUPE PATR IMMO ?
The tax return of GROUPE PATR IMMO 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 GROUPE PATR IMMO operate?
GROUPE PATR IMMO operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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