Employees: NN (None)Legal category: Société coopérativeSize: GECreation date: 1987-07-20 (38 years)Status: ActiveBusiness sector: Location de logementsLocation: MARSEILLE (13010), Bouches-du-Rhone
LES AMANDIERS : revenue, balance sheet and financial ratios
LES AMANDIERS is a French company
founded 38 years ago,
specialized in the sector Location de logements.
Based in MARSEILLE (13010),
this company of category GE
shows in 2024 a revenue of 191 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES AMANDIERS (SIREN 341872265)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
191 482 €
182 009 €
171 755 €
168 524 €
161 678 €
157 184 €
160 066 €
158 585 €
160 138 €
Net income
97 147 €
76 594 €
106 382 €
108 340 €
106 756 €
98 898 €
100 503 €
97 529 €
97 387 €
EBITDA
135 205 €
112 093 €
123 502 €
121 398 €
119 815 €
111 955 €
113 561 €
110 586 €
110 446 €
Net margin
50.7%
42.1%
61.9%
64.3%
66.0%
62.9%
62.8%
61.5%
60.8%
Revenue and income statement
In 2024, LES AMANDIERS achieves revenue of 191 k€. Revenue is growing positively over 9 years (CAGR: +2.3%). Vs 2023: +5%. After deducting consumption (0 €), gross margin stands at 191 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 135 k€, representing 70.6% of revenue. Positive scissor effect: EBITDA margin improves by +9.0 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 97 k€, i.e. 50.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
191 482 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
191 482 €
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
135 205 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
110 605 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
97 147 €
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
70.6%
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 38%. The balance between equity and debt is satisfactory. Cash flow represents 63.6% 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 (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
0.0%
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
37.942%
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
63.582%
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
0.0
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
0.0
0.0
0.0
0.0
100.219
58.003
160.384
197.603
0.0
Financial autonomy
35.637
46.521
48.263
36.951
49.097
63.286
38.206
30.813
37.942
Repayment capacity
0.0
0.0
0.0
0.0
1.469
0.847
2.277
2.853
0.0
Cash flow / Revenue
68.968%
69.733%
70.946%
71.225%
74.106%
72.035%
71.906%
55.367%
63.582%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Good-25 pts over 3 years
In 2024, the debt ratio of LES AMANDIERS (0.00) 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
37.94%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Good+14 pts over 3 years
In 2024, the financial autonomy of LES AMANDIERS (37.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Excellent-28 pts over 3 years
In 2024, the repayment capacity of LES AMANDIERS (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 13.16. 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 10.0x. 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
13.159
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
9.953
Liquidity indicators evolution LES AMANDIERS
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
41.684
15.355
19.65
53.035
1128.386
26046.667
1761.198
116.605
13.159
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10.099
9.953
Sector positioning
Liquidity ratio
13.162024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Average-49 pts over 3 years
In 2024, the liquidity ratio of LES AMANDIERS (13.16) 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
9.95x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Good+38 pts over 3 years
In 2024, the interest coverage of LES AMANDIERS (9.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 147 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). WCR is negative (-446 days): operations structurally generate 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
-237 103 €
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
42 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
147 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
-446 j
WCR and payment terms evolution LES AMANDIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-276 070 €
-183 465 €
-178 232 €
-239 283 €
-6 077 €
0 €
31 996 €
3 764 €
-237 103 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
15
6
90
0
0
0
48
42
Supplier payment term (days)
0
0
0
0
0
1
122
68
147
Positioning of LES AMANDIERS in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of LES AMANDIERS is estimated at
557 297 €
(range 157 722€ - 1 002 307€).
With an EBITDA of 135 205€, the sector multiple of 5.6x is applied.
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
157k€557k€1002k€
557 297 €Range: 157 722€ - 1 002 307€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
135 205 €×5.6x
Estimation757 125 €
200 416€ - 1 351 374€
Revenue Multiple30%
191 482 €×0.81x
Estimation154 455 €
59 022€ - 288 020€
Net Income Multiple20%
97 147 €×6.8x
Estimation661 992 €
199 040€ - 1 201 070€
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 logements)
Compare LES AMANDIERS with other companies in the same sector:
Yes, LES AMANDIERS generated a net profit of 97 k€ in 2024.
Where is the headquarters of LES AMANDIERS ?
The headquarters of LES AMANDIERS is located in MARSEILLE (13010), in the department Bouches-du-Rhone.
Where to find the tax return of LES AMANDIERS ?
The tax return of LES AMANDIERS 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 LES AMANDIERS operate?
LES AMANDIERS 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