Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-07-01 (30 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: ECULLY (69130), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
L'IMMOBILIERE PATRIMOINE : revenue, balance sheet and financial ratios
L'IMMOBILIERE PATRIMOINE is a French company
founded 30 years ago,
specialized in the sector Promotion immobilière de logements.
Based in ECULLY (69130),
this company of category PME
shows in 2013 a revenue of 24 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'IMMOBILIERE PATRIMOINE (SIREN 401957428)
Indicator
2014
2013
Revenue
N/C
24 240 €
Net income
-220 121 €
-67 566 €
EBITDA
-101 117 €
-440 612 €
Net margin
N/C
-278.7%
Revenue and income statement
In 2014, L'IMMOBILIERE PATRIMOINE records a net loss of 220 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2014)
?
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
-101 117 €
EBIT (2014)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-106 076 €
Net income (2014)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-220 121 €
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 598%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2014)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
597.534%
Financial autonomy (2014)
?
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
12.82%
Repayment capacity (2014)
?
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
-7.832
Asset age ratio (2014)
?
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
2013
2014
Debt ratio
0.0
597.534
Financial autonomy
19.531
12.82
Repayment capacity
0.0
-7.832
Cash flow / Revenue
-129.922%
None%
Sector positioning
Debt ratio
597.532014
2013
2014
Q1: -7.25
Med: 2.76
Q3: 169.07
Watch+26 pts over 2 years
In 2014, the debt ratio of L'IMMOBILIERE PATRIMOINE (597.53) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
12.82%2014
2013
2014
Q1: 0.09%
Med: 16.54%
Q3: 61.85%
Average-6 pts over 2 years
In 2014, the financial autonomy of L'IMMOBILIERE PATRIMOINE (12.8%) 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
-7.83 years2014
2013
2014
Q1: -5.64 years
Med: 0.0 years
Q3: 0.24 years
Excellent-25 pts over 2 years
In 2014, the repayment capacity of L'IMMOBILIERE PATRIMOINE (-7.83) 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 242.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2014)
?
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
242.698
Interest coverage (2014)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
Liquidity ratio
248.404
242.698
Interest coverage
-2.928
-26.146
Sector positioning
Liquidity ratio
242.72014
2013
2014
Q1: 101.22
Med: 205.93
Q3: 705.96
Good
In 2014, the liquidity ratio of L'IMMOBILIERE PATRIMOINE (242.70) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-26.15x2014
2013
2014
Q1: -1.6x
Med: 0.0x
Q3: 0.47x
Average-8 pts over 2 years
In 2014, the interest coverage of L'IMMOBILIERE PATRIMOINE (-26.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 932 days. Excellent situation: suppliers finance 932 days of the operating cycle (retail model).
Operating WCR (2014)
?
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
0 €
Customer credit (2014)
?
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
0 j
Supplier credit (2014)
?
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
932 j
Inventory turnover (2014)
?
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 and payment terms evolution L'IMMOBILIERE PATRIMOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
Operating WCR
1 436 188 €
0 €
Inventory turnover (days)
0
0
Customer payment term (days)
2172
0
Supplier payment term (days)
314
932
Positioning of L'IMMOBILIERE PATRIMOINE in its sector
Comparison with sector Promotion immobilière de logements
Similar companies (Promotion immobilière de logements)
Compare L'IMMOBILIERE PATRIMOINE with other companies in the same sector:
Frequently asked questions about L'IMMOBILIERE PATRIMOINE
What is the revenue of L'IMMOBILIERE PATRIMOINE ?
The revenue of L'IMMOBILIERE PATRIMOINE in 2013 is 24 k€.
Is L'IMMOBILIERE PATRIMOINE profitable?
L'IMMOBILIERE PATRIMOINE recorded a net loss in 2014.
Where is the headquarters of L'IMMOBILIERE PATRIMOINE ?
The headquarters of L'IMMOBILIERE PATRIMOINE is located in ECULLY (69130), in the department Rhone.
Where to find the tax return of L'IMMOBILIERE PATRIMOINE ?
The tax return of L'IMMOBILIERE PATRIMOINE 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 PATRIMOINE operate?
L'IMMOBILIERE PATRIMOINE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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