Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-12-04 (18 years)Status: ActiveBusiness sector: Agences immobilièresLocation: NANCY (54000), Meurthe-et-Moselle
L'IMMOBILIERE DU LOISON : revenue, balance sheet and financial ratios
L'IMMOBILIERE DU LOISON is a French company
founded 18 years ago,
specialized in the sector Agences immobilières.
Based in NANCY (54000),
this company of category PME
shows in 2024 a revenue of 345 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'IMMOBILIERE DU LOISON (SIREN 501288245)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
345 181 €
352 680 €
336 614 €
354 854 €
336 891 €
315 133 €
390 245 €
328 907 €
Net income
42 995 €
33 968 €
46 607 €
38 832 €
37 982 €
2 944 €
79 628 €
50 426 €
EBITDA
50 682 €
48 547 €
69 647 €
57 260 €
54 026 €
11 775 €
115 581 €
80 496 €
Net margin
12.5%
9.6%
13.8%
10.9%
11.3%
0.9%
20.4%
15.3%
Revenue and income statement
In 2024, L'IMMOBILIERE DU LOISON achieves revenue of 345 k€. Revenue is growing positively over 8 years (CAGR: +0.6%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 345 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 51 k€, representing 14.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 43 k€, i.e. 12.5% 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
345 181 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
345 181 €
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
50 682 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
39 581 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 995 €
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
14.5%
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 10%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.5% 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
10.457%
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
29.468%
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
15.541%
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
0.854
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution L'IMMOBILIERE DU LOISON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
149.248
98.507
81.841
62.161
64.18
28.941
19.191
10.457
Financial autonomy
22.896
30.362
31.372
26.467
26.503
29.249
28.734
29.468
Repayment capacity
5.131
3.208
129.852
4.362
4.725
1.953
1.802
0.854
Cash flow / Revenue
16.642%
20.367%
0.506%
11.918%
11.926%
15.908%
11.756%
15.541%
Sector positioning
Debt ratio
10.462024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average
In 2024, the debt ratio of L'IMMOBILIERE DU LOISON (10.46) 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
29.47%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good+6 pts over 3 years
In 2024, the financial autonomy of L'IMMOBILIERE DU LOISON (29.5%) 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
0.85 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average-11 pts over 3 years
In 2024, the repayment capacity of L'IMMOBILIERE DU LOISON (0.85) 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 98.95. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
98.95
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
0.927
Liquidity indicators evolution L'IMMOBILIERE DU LOISON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
95.345
106.188
90.37
94.989
104.005
95.278
96.185
98.95
Interest coverage
15.863
9.675
80.951
14.463
10.716
4.936
1.44
0.927
Sector positioning
Liquidity ratio
98.952024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch
In 2024, the liquidity ratio of L'IMMOBILIERE DU LOISON (98.95) 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
0.93x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Good-7 pts over 3 years
In 2024, the interest coverage of L'IMMOBILIERE DU LOISON (0.9x) 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: 70 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 13 days of gap between collections and payments. WCR is negative (-935 days): operations structurally generate cash. Notable WCR improvement over the period (-234%), 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
-896 097 €
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
70 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
57 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
-935 j
WCR and payment terms evolution L'IMMOBILIERE DU LOISON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-268 296 €
-242 256 €
-245 794 €
-514 025 €
-574 555 €
-677 486 €
-790 441 €
-896 097 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
59
51
61
56
55
67
70
70
Supplier payment term (days)
40
58
23
45
29
69
46
57
Positioning of L'IMMOBILIERE DU LOISON in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of L'IMMOBILIERE DU LOISON is estimated at
156 011 €
(range 66 685€ - 255 035€).
With an EBITDA of 50 682€, 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
66k€156k€255k€
156 011 €Range: 66 685€ - 255 035€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
50 682 €×3.1x
Estimation157 846 €
56 869€ - 164 354€
Revenue Multiple30%
345 181 €×0.33x
Estimation113 274 €
64 336€ - 257 823€
Net Income Multiple20%
42 995 €×5.0x
Estimation215 531 €
94 749€ - 477 556€
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 L'IMMOBILIERE DU LOISON with other companies in the same sector:
Frequently asked questions about L'IMMOBILIERE DU LOISON
What is the revenue of L'IMMOBILIERE DU LOISON ?
The revenue of L'IMMOBILIERE DU LOISON in 2024 is 345 k€.
Is L'IMMOBILIERE DU LOISON profitable?
Yes, L'IMMOBILIERE DU LOISON generated a net profit of 43 k€ in 2024.
Where is the headquarters of L'IMMOBILIERE DU LOISON ?
The headquarters of L'IMMOBILIERE DU LOISON is located in NANCY (54000), in the department Meurthe-et-Moselle.
Where to find the tax return of L'IMMOBILIERE DU LOISON ?
The tax return of L'IMMOBILIERE DU LOISON 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 L'IMMOBILIERE DU LOISON operate?
L'IMMOBILIERE DU LOISON 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