IMMOBILIERE DE PUTEAUX : revenue, balance sheet and financial ratios
IMMOBILIERE DE PUTEAUX is a French company
founded 23 years ago,
specialized in the sector Agences immobilières.
Based in PUTEAUX (92800),
this company of category PME
shows in 2022 a revenue of 487 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMMOBILIERE DE PUTEAUX (SIREN 444679062)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
486 923 €
507 946 €
464 673 €
756 810 €
989 651 €
1 095 816 €
801 930 €
Net income
56 555 €
109 581 €
39 827 €
86 227 €
151 489 €
199 018 €
135 598 €
EBITDA
81 451 €
109 897 €
50 393 €
128 648 €
216 824 €
279 875 €
189 850 €
Net margin
11.6%
21.6%
8.6%
11.4%
15.3%
18.2%
16.9%
Revenue and income statement
In 2022, IMMOBILIERE DE PUTEAUX achieves revenue of 487 k€. Revenue is declining over the period 2016-2022 (CAGR: -8.0%). Slight decline of -4% vs 2021. After deducting consumption (0 €), gross margin stands at 487 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 81 k€, representing 16.7% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -26%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 57 k€, i.e. 11.6% 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
486 923 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
486 923 €
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
81 451 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
70 325 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
56 555 €
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
16.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.9% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.293%
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
41.254%
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
13.86%
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
0.011
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution IMMOBILIERE DE PUTEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
1.282
0.0
0.0
0.0
0.0
0.532
0.293
Financial autonomy
18.634
22.798
26.284
33.245
27.779
33.808
41.254
Repayment capacity
0.014
0.0
0.0
0.0
0.0
0.015
0.011
Cash flow / Revenue
17.358%
18.307%
15.631%
12.566%
10.383%
20.742%
13.86%
Sector positioning
Debt ratio
0.292022
2020
2021
2022
Q1: 0.02
Med: 16.09
Q3: 77.93
Good
In 2022, the debt ratio of IMMOBILIERE DE PUTEAUX (0.29) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
41.25%2022
2020
2021
2022
Q1: 7.59%
Med: 32.81%
Q3: 61.8%
Good+11 pts over 3 years
In 2022, the financial autonomy of IMMOBILIERE DE PUTEAUX (41.2%) 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
0.01 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Good+20 pts over 3 years
In 2022, the repayment capacity of IMMOBILIERE DE PUTEAUX (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.32. 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
144.323
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 DE PUTEAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
111.055
118.571
112.483
127.605
117.865
133.856
144.323
Interest coverage
0.0
0.002
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
144.322022
2020
2021
2022
Q1: 112.52
Med: 195.07
Q3: 419.05
Average+10 pts over 3 years
In 2022, the liquidity ratio of IMMOBILIERE DE PUTEAUX (144.32) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Average
In 2022, the interest coverage of IMMOBILIERE DE PUTEAUX (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. Average customer payment term: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 14 days. WCR is negative (-213 days): operations structurally generate cash. Over 2016-2022, WCR increased by +46%, requiring additional financing.
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
-287 455 €
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
14 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
28 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
0 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
-213 j
WCR and payment terms evolution IMMOBILIERE DE PUTEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-533 251 €
-632 889 €
-357 195 €
-375 680 €
-407 783 €
-515 037 €
-287 455 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
5
2
1
3
16
16
14
Supplier payment term (days)
59
24
26
56
56
32
28
Positioning of IMMOBILIERE DE PUTEAUX in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of IMMOBILIERE DE PUTEAUX is estimated at
100 996 €
(range 60 758€ - 244 894€).
With an EBITDA of 81 451€, the sector multiple of 0.8x is applied.
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 value2022
98 tx
60k€100k€244k€
100 996 €Range: 60 758€ - 244 894€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
81 451 €×0.8x
Estimation67 924 €
48 405€ - 218 428€
Revenue Multiple30%
486 923 €×0.30x
Estimation146 216 €
82 497€ - 265 839€
Net Income Multiple20%
56 555 €×2.0x
Estimation115 851 €
59 035€ - 279 643€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 IMMOBILIERE DE PUTEAUX with other companies in the same sector:
Frequently asked questions about IMMOBILIERE DE PUTEAUX
What is the revenue of IMMOBILIERE DE PUTEAUX ?
The revenue of IMMOBILIERE DE PUTEAUX in 2022 is 487 k€.
Is IMMOBILIERE DE PUTEAUX profitable?
Yes, IMMOBILIERE DE PUTEAUX generated a net profit of 57 k€ in 2022.
Where is the headquarters of IMMOBILIERE DE PUTEAUX ?
The headquarters of IMMOBILIERE DE PUTEAUX is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of IMMOBILIERE DE PUTEAUX ?
The tax return of IMMOBILIERE DE PUTEAUX 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 DE PUTEAUX operate?
IMMOBILIERE DE PUTEAUX 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