Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-11-13 (8 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75012), Paris
H&B IMMOBILIER : revenue, balance sheet and financial ratios
H&B IMMOBILIER is a French company
founded 8 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75012),
this company of category PME
shows in 2023 a revenue of 492 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - H&B IMMOBILIER (SIREN 833524093)
Indicator
2023
2022
2021
2019
2018
Revenue
492 203 €
N/C
767 404 €
273 798 €
305 553 €
Net income
2 575 €
77 179 €
71 889 €
71 004 €
127 522 €
EBITDA
-27 976 €
N/C
86 926 €
100 489 €
179 330 €
Net margin
0.5%
N/C
9.4%
25.9%
41.7%
Revenue and income statement
Im Jahr 2023 erzielt H&B IMMOBILIER einen Umsatz von 492 k€. Im Zeitraum 2018-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +10.0%. Nach Abzug des Verbrauchs (314 €) beträgt die Bruttomarge 492 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -28 k€, was -5.7% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 3 k€, d.h. 0.5% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
492 203 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
491 889 €
EBITDA (2023)
?
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
-27 976 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-41 932 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 575 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.6%
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 5141%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 2%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 13.2 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 3.3% des Umsatzes.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5141.092%
Financial autonomy (2023)
?
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
1.525%
Cash flow / Revenue (2023)
?
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
3.294%
Repayment capacity (2023)
?
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
13.153
Asset age ratio (2023)
?
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
2018
2019
2021
2022
2023
Debt ratio
18.863
19.659
290.349
200.089
5141.092
Financial autonomy
61.92
61.431
15.691
11.056
1.525
Repayment capacity
0.18
0.182
2.098
None
13.153
Cash flow / Revenue
44.123%
28.682%
10.004%
None%
3.294%
Sector positioning
Verschuldungsgrad
5141.092023
2021
2022
2023
Q1: 0.0
Med: 11.28
Q3: 68.41
Beobachten
Im Jahr 2023 liegt in den oberen 25% der Branche das verschuldungsgrad von H&B IMMOBILIER (5141.09). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
1.52%2023
2021
2022
2023
Q1: 3.91%
Med: 28.47%
Q3: 61.04%
Average-8 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das finanzielle autonomie von H&B IMMOBILIER (1.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
13.15 ans2023
2021
2023
Q1: -0.13 ans
Med: 0.0 ans
Q3: 1.25 ans
Beobachten
Im Jahr 2023 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von H&B IMMOBILIER (13.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 349.67. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2023)
?
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
349.666
Interest coverage (2023)
?
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
-15.049
Liquidity indicators evolution H&B IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2021
2022
2023
Liquidity ratio
324.651
299.895
187.447
132.861
349.666
Interest coverage
0.888
1.222
2.305
None
-15.049
Sector positioning
Liquiditätsquote
349.672023
2021
2022
2023
Q1: 106.71
Med: 191.54
Q3: 498.6
Gut+16 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von H&B IMMOBILIER (349.67). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
-15.05x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.95x
Average-50 pts over 2 years
Im Jahr 2023 liegt unter dem Median der Branche das zinsdeckung von H&B IMMOBILIER (-15.1x). 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: 91 Tage. Lieferantenfrist: 15 Tage. Die Lücke von 76 Tagen belastet den Cashflow. Der WCR repräsentiert 111 Tage Umsatz. Im Zeitraum 2018-2023 stieg der WCR um +455%.
Operating WCR (2023)
?
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
151 726 €
Customer credit (2023)
?
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
91 j
Supplier credit (2023)
?
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
15 j
Inventory turnover (2023)
?
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 (2023)
?
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
111 j
WCR and payment terms evolution H&B IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
2022
2023
Operating WCR
-42 704 €
-19 694 €
61 553 €
0 €
151 726 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
1
2
25
0
91
Supplier payment term (days)
12
9
43
0
15
Positioning of H&B IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of H&B IMMOBILIER is estimated at
92 237 €
(range 40 162€ - 177 444€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
40k€92k€177k€
92 237 €Range: 40 162€ - 177 444€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
492 203 €×0.30x
Estimation149 901 €
65 656€ - 285 999€
Net Income Multiple20%
2 575 €×2.2x
Estimation5 741 €
1 923€ - 14 613€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 H&B IMMOBILIER with other companies in the same sector:
Yes, H&B IMMOBILIER generated a net profit of 3 k€ in 2023.
Where is the headquarters of H&B IMMOBILIER ?
The headquarters of H&B IMMOBILIER is located in PARIS (75012), in the department Paris.
Where to find the tax return of H&B IMMOBILIER ?
The tax return of H&B 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 H&B IMMOBILIER operate?
H&B IMMOBILIER 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