Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Agences immobilièresLocation: ARNOUVILLE (95400), Val-d'Oise
LE POLE IMMOBILIER : revenue, balance sheet and financial ratios
LE POLE IMMOBILIER is a French company
founded 18 years ago,
specialized in the sector Agences immobilières.
Based in ARNOUVILLE (95400),
this company of category PME
shows in 2024 a revenue of 182 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE POLE IMMOBILIER (SIREN 498412451)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
182 083 €
237 917 €
665 234 €
588 958 €
363 812 €
784 603 €
990 937 €
894 315 €
623 417 €
Net income
-5 795 €
-155 760 €
36 765 €
7 219 €
-90 458 €
-55 940 €
14 857 €
23 693 €
27 301 €
EBITDA
29 296 €
-106 937 €
122 485 €
65 523 €
-313 €
31 238 €
124 297 €
118 304 €
74 941 €
Net margin
-3.2%
-65.5%
5.5%
1.2%
-24.9%
-7.1%
1.5%
2.6%
4.4%
Revenue and income statement
In 2024, LE POLE IMMOBILIER achieves revenue of 182 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.3%). Significant drop of -23% vs 2023. After deducting consumption (0 €), gross margin stands at 182 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 29 k€, representing 16.1% of revenue. Positive scissor effect: EBITDA margin improves by +61.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -6 k€ (-3.2% 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
182 083 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
182 083 €
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
29 296 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 225 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 795 €
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
16.1%
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 -84%. 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 -115%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 5.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
-84.341%
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
-114.689%
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
5.377%
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
7.727
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
136.246
123.98
87.861
243.889
-10539.67
603.182
218.691
-161.088
-84.341
Financial autonomy
22.981
24.495
25.964
16.032
-0.549
8.751
23.846
-98.555
-114.689
Repayment capacity
2.468
3.082
2.818
-7.11
-3.948
10.162
3.056
-0.945
7.727
Cash flow / Revenue
9.325%
5.821%
4.54%
-3.862%
-15.475%
3.395%
7.732%
-58.919%
5.377%
Sector positioning
Debt ratio
-84.342024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Excellent-50 pts over 3 years
In 2024, the debt ratio of LE POLE IMMOBILIER (-84.34) 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
-114.69%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Average-16 pts over 3 years
In 2024, the financial autonomy of LE POLE IMMOBILIER (-114.7%) 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
7.73 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of LE POLE IMMOBILIER (7.73) 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 33.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 12.3x. Operating income very largely covers interest expenses: high safety margin.
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
33.101
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
12.292
Liquidity indicators evolution LE POLE IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
144.256
148.635
138.105
171.434
185.07
208.09
333.977
57.167
33.101
Interest coverage
3.512
2.52
2.672
8.983
-624.92
2.991
1.759
-2.328
12.292
Sector positioning
Liquidity ratio
33.12024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Watch-56 pts over 3 years
In 2024, the liquidity ratio of LE POLE IMMOBILIER (33.10) 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
12.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Excellent
In 2024, the interest coverage of LE POLE IMMOBILIER (12.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). WCR is negative (-83 days): operations structurally generate cash. Notable WCR improvement over the period (-313%), 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
-42 030 €
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
17 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
103 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
-83 j
WCR and payment terms evolution LE POLE IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
19 700 €
24 138 €
17 609 €
-11 063 €
153 €
-119 753 €
-9 486 €
-7 773 €
-42 030 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
88
77
85
79
93
0
7
0
17
Supplier payment term (days)
57
27
7
18
59
14
23
11
103
Positioning of LE POLE IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of LE POLE IMMOBILIER is estimated at
79 432 €
(range 33 271€ - 110 377€).
With an EBITDA of 29 296€, the sector multiple of 3.1x is applied.
The price/revenue ratio is 0.33x
(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 value2024
64 tx
33k€79k€110k€
79 432 €Range: 33 271€ - 110 377€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
29 296 €×3.1x
Estimation91 241 €
32 873€ - 95 003€
Revenue Multiple30%
182 083 €×0.33x
Estimation59 752 €
33 937€ - 136 002€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 LE POLE IMMOBILIER with other companies in the same sector:
Frequently asked questions about LE POLE IMMOBILIER
What is the revenue of LE POLE IMMOBILIER ?
The revenue of LE POLE IMMOBILIER in 2024 is 182 k€.
Is LE POLE IMMOBILIER profitable?
LE POLE IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of LE POLE IMMOBILIER ?
The headquarters of LE POLE IMMOBILIER is located in ARNOUVILLE (95400), in the department Val-d'Oise.
Where to find the tax return of LE POLE IMMOBILIER ?
The tax return of LE POLE IMMOBILIER 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 LE POLE IMMOBILIER operate?
LE POLE IMMOBILIER 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