IMMO WOLFF : revenue, balance sheet and financial ratios
IMMO WOLFF is a French company
founded 23 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BRUZ (35170),
this company of category PME
shows in 2024 a revenue of 490 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, IMMO WOLFF alcanza unos ingresos de 490 k€. En el período 2019-2024, la empresa muestra un fuerte crecimiento con una TCAC de +14.8%. Caída significativa de -87% vs 2022. Tras deducir el consumo (-55 k€), el margen bruto se sitúa en 545 k€, es decir, una tasa del 111%. El EBITDA alcanza -204 k€, representando el -41.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-87%), el EBITDA varía en -153%, reduciendo el margen en 52.4 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 651 k€, es decir, el 132.9% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
489 926 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
545 289 €
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
-204 416 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-137 760 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
651 313 €
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
-41.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 28%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 77%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 4.6 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 119.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
28.471%
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
76.81%
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
119.336%
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
4.622
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
2019
2020
2021
2022
2024
Debt ratio
21.748
32.618
38.706
34.558
28.471
Financial autonomy
80.752
73.782
70.575
72.218
76.81
Repayment capacity
2.261
5.022
6.414
3.686
4.622
Cash flow / Revenue
315.278%
26.098%
246.169%
22.609%
119.336%
Sector positioning
Ratio de endeudamiento
28.472024
2021
2022
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average
En 2024, el ratio de endeudamiento de IMMO WOLFF (28.47) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
76.81%2024
2021
2022
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Bueno
En 2024, el autonomía financiera de IMMO WOLFF (76.8%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
4.62 ans2024
2021
2022
2024
Q1: 0.0 ans
Med: 0.2 ans
Q3: 3.73 ans
Average
En 2024, el capacidad de reembolso de IMMO WOLFF (4.6 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 3573.80. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
3573.805
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
-12.665
Liquidity indicators evolution IMMO WOLFF
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2024
Liquidity ratio
17436.746
8926.143
9535.046
3082.478
3573.805
Interest coverage
84.758
21.176
396.763
10.315
-12.665
Sector positioning
Ratio de liquidez
3573.82024
2021
2022
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excelente
En 2024, el ratio de liquidez de IMMO WOLFF (3573.80) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
-12.66x2024
2021
2022
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average-32 pts over 3 years
En 2024, el cobertura de intereses de IMMO WOLFF (-12.7x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 60 días. Plazo proveedores: 44 días. La empresa debe financiar 16 días de desfase. La rotación de existencias es de 2684 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 3159 días de ingresos. Notable mejora del FM durante el período (-36%), liberando tesorería.
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
4 299 145 €
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
60 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
44 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
2684 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
3159 j
WCR and payment terms evolution IMMO WOLFF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
Operating WCR
6 705 727 €
7 710 994 €
7 908 061 €
4 329 025 €
4 299 145 €
Inventory turnover (days)
6278
1208
12466
352
2684
Customer payment term (days)
0
11
289
10
60
Supplier payment term (days)
0
0
76
29
44
Positioning of IMMO WOLFF in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of IMMO WOLFF is estimated at
2 588 055 €
(range 903 436€ - 6 894 113€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
903k€2588k€6894k€
2 588 055 €Range: 903 436€ - 6 894 113€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
489 926 €×0.38x
Estimation185 005 €
88 179€ - 373 646€
Net Income Multiple20%
651 313 €×9.5x
Estimation6 192 631 €
2 126 322€ - 16 674 816€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare IMMO WOLFF with other companies in the same sector:
Yes, IMMO WOLFF generated a net profit of 651 k€ in 2024.
Where is the headquarters of IMMO WOLFF ?
The headquarters of IMMO WOLFF is located in BRUZ (35170), in the department Ille-et-Vilaine.
Where to find the tax return of IMMO WOLFF ?
The tax return of IMMO WOLFF 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 WOLFF operate?
IMMO WOLFF operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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