Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-08-01 (13 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: MAUGUIO (34130), Herault
H.M.J IMMOBILIER : revenue, balance sheet and financial ratios
H.M.J IMMOBILIER is a French company
founded 13 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in MAUGUIO (34130),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - H.M.J IMMOBILIER (SIREN 753213743)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 312 723 €
3 171 637 €
238 366 €
248 398 €
N/C
638 451 €
697 206 €
1 310 975 €
529 539 €
4 782 303 €
Net income
575 094 €
1 546 182 €
-368 372 €
-139 861 €
45 083 €
-28 152 €
103 493 €
223 032 €
603 988 €
336 183 €
EBITDA
973 982 €
2 029 202 €
-183 770 €
31 242 €
N/C
172 385 €
293 215 €
528 759 €
931 441 €
437 695 €
Net margin
43.8%
48.8%
-154.5%
-56.3%
N/C
-4.4%
14.8%
17.0%
114.1%
7.0%
Revenue and income statement
In 2024, H.M.J IMMOBILIER achieves revenue of 1.3 M€. Revenue is declining over the period 2015-2024 (CAGR: -13.4%). Significant drop of -59% vs 2023. After deducting consumption (0 €), gross margin stands at 1.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 974 k€, representing 74.2% of revenue. Positive scissor effect: EBITDA margin improves by +10.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 575 k€, i.e. 43.8% 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
1 312 723 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 312 723 €
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
973 982 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
973 982 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
575 094 €
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
74.2%
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 608%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 17.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 43.8% 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
607.754%
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
13.501%
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
43.809%
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
17.102
Solvency indicators evolution H.M.J IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2471.021
2843.726
2161.293
2657.74
2717.152
2962.442
-7736.859
-2433.491
956.842
607.754
Financial autonomy
-4.012
3.233
4.282
3.586
3.301
3.176
-1.256
-4.113
8.865
13.501
Repayment capacity
28.721
12.621
47.655
114.72
-333.176
None
-71.816
-32.957
6.456
17.102
Cash flow / Revenue
6.129%
112.022%
16.824%
12.406%
-4.409%
None%
-58.368%
-155.799%
48.747%
43.809%
Sector positioning
Debt ratio
607.752024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average+50 pts over 3 years
In 2024, the debt ratio of H.M.J IMMOBILIER (607.75) 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
13.5%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Good+26 pts over 3 years
In 2024, the financial autonomy of H.M.J IMMOBILIER (13.5%) 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
17.1 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Average+50 pts over 3 years
In 2024, the repayment capacity of H.M.J IMMOBILIER (17.10) 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 7555.01. 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 21.9x. Operating income very largely covers interest expenses: high safety margin.
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
7555.005
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
21.854
Liquidity indicators evolution H.M.J IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2047.825
2065.116
3148.293
8987.506
4328.803
4595.171
2808.367
2979.482
2443.862
7555.005
Interest coverage
60.407
18.174
39.738
58.722
97.767
None
568.702
-103.227
12.295
21.854
Sector positioning
Liquidity ratio
7555.012024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Excellent
In 2024, the liquidity ratio of H.M.J IMMOBILIER (7555.01) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
21.85x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Excellent+50 pts over 3 years
In 2024, the interest coverage of H.M.J IMMOBILIER (21.9x) 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: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 93 days. The company must finance 18 days of gap between collections and payments. Inventory turnover is 3022 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 3057 days of revenue, i.e. 11.1 M€ to permanently finance. Over 2015-2024, WCR increased by +62%, 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
11 145 438 €
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
111 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
93 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
3022 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
3057 j
WCR and payment terms evolution H.M.J IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 865 139 €
7 950 694 €
8 204 514 €
8 165 788 €
8 516 847 €
0 €
10 525 421 €
11 946 947 €
10 716 581 €
11 145 438 €
Inventory turnover (days)
528
5429
2156
4090
4739
0
15130
17725
1249
3022
Customer payment term (days)
0
37
0
0
277
0
73
131
31
111
Supplier payment term (days)
80
174
186
98
55
0
70
70
23
93
Positioning of H.M.J IMMOBILIER in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 2 106 906€ to 4 729 781€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2106k€3088k€4729k€
3 088 360 €Range: 2 106 906€ - 4 729 781€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 marchands de biens immobiliers)
Compare H.M.J IMMOBILIER with other companies in the same sector:
The revenue of H.M.J IMMOBILIER in 2024 is 1.3 M€.
Is H.M.J IMMOBILIER profitable?
Yes, H.M.J IMMOBILIER generated a net profit of 575 k€ in 2024.
Where is the headquarters of H.M.J IMMOBILIER ?
The headquarters of H.M.J IMMOBILIER is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of H.M.J IMMOBILIER ?
The tax return of H.M.J 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.M.J IMMOBILIER operate?
H.M.J IMMOBILIER operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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