Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-07-15 (16 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: HOCHFELDEN (67270), Bas-Rhin
IMMO CREATIVE : revenue, balance sheet and financial ratios
IMMO CREATIVE is a French company
founded 16 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in HOCHFELDEN (67270),
this company of category PME
shows in 2020 a revenue of 186 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMMO CREATIVE (SIREN 515370138)
Indicator
2023
2020
2019
2018
2016
Revenue
N/C
186 214 €
138 930 €
86 307 €
37 992 €
Net income
92 798 €
66 057 €
70 463 €
72 193 €
18 192 €
EBITDA
N/C
97 493 €
66 630 €
6 655 €
20 013 €
Net margin
N/C
35.5%
50.7%
83.6%
47.9%
Revenue and income statement
In 2023, IMMO CREATIVE generates positive net income of 93 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 18 k€ -> 93 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 798 €
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 126%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
125.79%
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
29.75%
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
2016
2018
2019
2020
2023
Debt ratio
269.098
70.066
73.936
46.094
125.79
Financial autonomy
23.13
48.759
50.671
50.623
29.75
Repayment capacity
2.164
0.842
1.119
0.715
None
Cash flow / Revenue
47.605%
83.648%
50.991%
35.764%
None%
Sector positioning
Debt ratio
125.792023
2019
2020
2023
Q1: 0.0
Med: 11.85
Q3: 222.35
Average+7 pts over 3 years
In 2023, the debt ratio of IMMO CREATIVE (125.79) 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
29.75%2023
2019
2020
2023
Q1: 0.0%
Med: 17.0%
Q3: 60.15%
Good-7 pts over 3 years
In 2023, the financial autonomy of IMMO CREATIVE (29.8%) 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
0.71 years2020
2019
2020
Q1: -5.86 years
Med: 0.0 years
Q3: 2.91 years
Average
In 2020, the repayment capacity of IMMO CREATIVE (0.71) 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 419.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
419.744
Liquidity indicators evolution IMMO CREATIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2023
Liquidity ratio
669.113
577.021
825.673
376.598
419.744
Interest coverage
0.0
0.0
0.0
3.706
None
Sector positioning
Liquidity ratio
419.742023
2019
2020
2023
Q1: 160.06
Med: 580.5
Q3: 3257.22
Average-15 pts over 3 years
In 2023, the liquidity ratio of IMMO CREATIVE (419.74) 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
3.71x2020
2019
2020
Q1: -2.25x
Med: 0.0x
Q3: 3.78x
Good+24 pts over 2 years
In 2020, the interest coverage of IMMO CREATIVE (3.7x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution IMMO CREATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2023
Operating WCR
52 225 €
104 681 €
153 401 €
131 746 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
6
113
165
0
Supplier payment term (days)
83
22
25
33
0
Positioning of IMMO CREATIVE 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 (21 transactions).
This range of 423 909€ to 1 270 344€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
423k€791k€1270k€
791 272 €Range: 423 909€ - 1 270 344€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 IMMO CREATIVE with other companies in the same sector:
Yes, IMMO CREATIVE generated a net profit of 93 k€ in 2023.
Where is the headquarters of IMMO CREATIVE ?
The headquarters of IMMO CREATIVE is located in HOCHFELDEN (67270), in the department Bas-Rhin.
Where to find the tax return of IMMO CREATIVE ?
The tax return of IMMO CREATIVE 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 IMMO CREATIVE operate?
IMMO CREATIVE 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