Employees: NN (None)Legal category: 5202Size: ETICreation date: 2019-08-26 (6 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: MERIGNAC (33700), Gironde
IMMOFI BASSOCAMBO : revenue, balance sheet and financial ratios
IMMOFI BASSOCAMBO is a French company
founded 6 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in MERIGNAC (33700),
this company of category ETI
shows in 2024 a revenue of 945 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMMOFI BASSOCAMBO (SIREN 853564649)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
945 145 €
891 584 €
844 452 €
1 024 124 €
852 431 €
221 925 €
Net income
-907 812 €
-488 809 €
485 801 €
575 426 €
511 681 €
-192 677 €
EBITDA
-482 480 €
250 489 €
358 978 €
410 021 €
274 888 €
-590 441 €
Net margin
-96.1%
-54.8%
57.5%
56.2%
60.0%
-86.8%
Revenue and income statement
In 2024, IMMOFI BASSOCAMBO achieves revenue of 945 k€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +33.6%. Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 945 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 -482 k€, representing -51.0% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -293%, reducing margin by 79.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -908 k€ (-96.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
945 145 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
945 145 €
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
-482 480 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-388 813 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-907 812 €
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
-51.0%
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
The debt ratio (= Financial debt / Equity x 100) stands at -1274%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-1273.831%
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
-7.377%
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
-105.96%
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
-11.534
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
2023
2024
Debt ratio
-6602.835
3778.656
2095.522
2573.211
-2573.022
-1273.831
Financial autonomy
-1.483
2.366
4.292
3.583
-3.78
-7.377
Repayment capacity
-18.868
-526.167
86.868
352.133
-39.374
-11.534
Cash flow / Revenue
-302.249%
-2.696%
13.578%
4.213%
-35.753%
-105.96%
Sector positioning
Debt ratio
-1273.832024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Excellent-50 pts over 3 years
In 2024, the debt ratio of IMMOFI BASSOCAMBO (-1273.83) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-7.38%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average
In 2024, the financial autonomy of IMMOFI BASSOCAMBO (-7.4%) 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
-11.53 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of IMMOFI BASSOCAMBO (-11.53) 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 43.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
43.013
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
-107.569
Liquidity indicators evolution IMMOFI BASSOCAMBO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
10009.862
3038.665
2866.783
5331.227
116.449
43.013
Interest coverage
-13.604
108.36
70.311
100.146
225.194
-107.569
Sector positioning
Liquidity ratio
43.012024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Watch-50 pts over 3 years
In 2024, the liquidity ratio of IMMOFI BASSOCAMBO (43.01) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-107.57x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average-50 pts over 3 years
In 2024, the interest coverage of IMMOFI BASSOCAMBO (-107.6x) 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: 155 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 220 days. Excellent situation: suppliers finance 65 days of the operating cycle (retail model). WCR is negative (-180 days): operations structurally generate cash. Notable WCR improvement over the period (-104%), freeing up cash.
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
-473 773 €
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
155 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
220 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
0 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
-180 j
WCR and payment terms evolution IMMOFI BASSOCAMBO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
12 218 911 €
11 971 515 €
12 733 733 €
12 701 419 €
240 888 €
-473 773 €
Inventory turnover (days)
19828
5162
4496
5453
0
0
Customer payment term (days)
558
241
60
63
150
155
Supplier payment term (days)
20
73
245
99
219
220
Positioning of IMMOFI BASSOCAMBO in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of IMMOFI BASSOCAMBO is estimated at
762 379 €
(range 291 329€ - 1 421 652€).
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
291k€762k€1421k€
762 379 €Range: 291 329€ - 1 421 652€
NAF 5 année 2024
Valuation method used
Revenue Multiple
945 145 €
×
0.81x
=762 380 €
Range: 291 330€ - 1 421 652€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 terrains et d'autres biens immobiliers)
Compare IMMOFI BASSOCAMBO with other companies in the same sector:
Frequently asked questions about IMMOFI BASSOCAMBO
What is the revenue of IMMOFI BASSOCAMBO ?
The revenue of IMMOFI BASSOCAMBO in 2024 is 945 k€.
Is IMMOFI BASSOCAMBO profitable?
IMMOFI BASSOCAMBO recorded a net loss in 2024.
Where is the headquarters of IMMOFI BASSOCAMBO ?
The headquarters of IMMOFI BASSOCAMBO is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of IMMOFI BASSOCAMBO ?
The tax return of IMMOFI BASSOCAMBO 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 IMMOFI BASSOCAMBO operate?
IMMOFI BASSOCAMBO operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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