Employees: 51 (2023.0)Legal category: SA (autres)Size: GECreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75013), Paris
IMMOBILIERE 3F : revenue, balance sheet and financial ratios
IMMOBILIERE 3F is a French company
founded 71 years ago,
specialized in the sector Location de logements.
Based in PARIS (75013),
this company of category GE
shows in 2022 a revenue of 784.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMMOBILIERE 3F (SIREN 552141533)
Indicator
2022
2021
2017
2016
Revenue
784 661 000 €
996 020 000 €
952 011 000 €
915 216 000 €
Net income
131 298 000 €
134 261 000 €
198 963 000 €
203 083 000 €
EBITDA
784 661 000 €
329 656 000 €
768 481 000 €
1 236 705 000 €
Net margin
16.7%
13.5%
20.9%
22.2%
Revenue and income statement
In 2022, IMMOBILIERE 3F achieves revenue of 784.7 M€. Activity remains stable over the period (CAGR: -2.5%). Significant drop of -21% vs 2021. After deducting consumption (0 €), gross margin stands at 784.7 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 784.7 M€, representing 100.0% of revenue. Positive scissor effect: EBITDA margin improves by +66.9 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 131.3 M€, i.e. 16.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
784 661 000 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
784 661 000 €
EBITDA (2022)
?
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
784 661 000 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
76 546 000 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
131 298 000 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
100.0%
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
Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Financial autonomy (2022)
?
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
0.0%
Cash flow / Revenue (2022)
?
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
1.292%
Repayment capacity (2022)
?
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
0.0
Asset age ratio (2022)
?
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
2021
2022
Debt ratio
0.55
0.334
107.316
None
Financial autonomy
48.403
48.127
46.179
0.0
Repayment capacity
0.0
0.034
14.541
0.0
Cash flow / Revenue
-25.856%
44.02%
38.016%
1.292%
Sector positioning
Debt ratio
107.322021
2017
2021
Q1: -311.81
Med: 0.0
Q3: 119.44
Average+22 pts over 2 years
In 2021, the debt ratio of IMMOBILIERE 3F (107.32) 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
0.0%2022
2017
2021
2022
Q1: 0.0%
Med: 38.97%
Q3: 96.96%
Average-26 pts over 3 years
In 2022, the financial autonomy of IMMOBILIERE 3F (0.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.0 years2022
2017
2021
2022
Q1: 0.0 years
Med: 0.38 years
Q3: 17.47 years
Excellent
In 2022, the repayment capacity of IMMOBILIERE 3F (0.00) 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 130.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
130.309
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution IMMOBILIERE 3F
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2021
2022
Liquidity ratio
216.195
187.258
168.61
130.309
Interest coverage
0.0
7.612
16.838
0.0
Sector positioning
Liquidity ratio
130.312022
2017
2021
2022
Q1: 10.47
Med: 123.53
Q3: 712.41
Good
In 2022, the liquidity ratio of IMMOBILIERE 3F (130.31) 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
0.0x2022
2017
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 18.78x
Average-30 pts over 3 years
In 2022, the interest coverage of IMMOBILIERE 3F (0.0x) 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. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-280 days): operations structurally generate cash. Notable WCR improvement over the period (-512690%), freeing up cash.
Operating WCR (2022)
?
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
-609 869 916 €
Customer credit (2022)
?
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 (2022)
?
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 (2022)
?
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
25 j
WCR in days of revenue (2022)
?
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
-280 j
WCR and payment terms evolution IMMOBILIERE 3F
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
Operating WCR
118 978 €
63 860 898 €
47 878 681 €
-609 869 916 €
Inventory turnover (days)
0
0
17
25
Customer payment term (days)
0
0
53
0
Supplier payment term (days)
0
0
0
0
Positioning of IMMOBILIERE 3F in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 241 transactions of similar company sales
in 2022,
the value of IMMOBILIERE 3F is estimated at
1 546 908 506 €
(range 636 884 049€ - 3 538 904 614€).
With an EBITDA of 784 661 000€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.68x
(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.
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 241 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 (Location de logements)
Compare IMMOBILIERE 3F with other companies in the same sector:
The revenue of IMMOBILIERE 3F in 2022 is 784.7 M€.
Is IMMOBILIERE 3F profitable?
Yes, IMMOBILIERE 3F generated a net profit of 131.3 M€ in 2022.
Where is the headquarters of IMMOBILIERE 3F ?
The headquarters of IMMOBILIERE 3F is located in PARIS (75013), in the department Paris.
Where to find the tax return of IMMOBILIERE 3F ?
The tax return of IMMOBILIERE 3F 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 IMMOBILIERE 3F operate?
IMMOBILIERE 3F operates in the sector Location de logements (NAF code 68.20A). 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