Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-07-01 (28 years)Status: ActiveBusiness sector: Agences immobilièresLocation: TOULOUSE (31400), Haute-Garonne
L'ORMEAU IMMOBILIER : revenue, balance sheet and financial ratios
L'ORMEAU IMMOBILIER is a French company
founded 28 years ago,
specialized in the sector Agences immobilières.
Based in TOULOUSE (31400),
this company of category PME
shows in 2024 a revenue of 57 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ORMEAU IMMOBILIER (SIREN 412770778)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
57 020 €
57 076 €
78 828 €
117 220 €
66 570 €
107 205 €
117 601 €
138 798 €
160 567 €
Net income
7 005 €
5 793 €
14 790 €
38 729 €
20 791 €
24 907 €
26 741 €
39 372 €
41 697 €
EBITDA
-740 €
1 329 €
13 556 €
40 796 €
11 574 €
31 501 €
30 786 €
44 554 €
43 282 €
Net margin
12.3%
10.1%
18.8%
33.0%
31.2%
23.2%
22.7%
28.4%
26.0%
Revenue and income statement
In 2024, L'ORMEAU IMMOBILIER achieves revenue of 57 k€. Revenue is declining over the period 2016-2024 (CAGR: -12.1%). Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 57 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 -740 €, representing -1.3% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -156%, reducing margin by 3.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 12.3% 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
57 020 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 020 €
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
-740 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 061 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 005 €
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
-1.3%
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 542%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 20.1% 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
542.281%
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
28.317%
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
20.077%
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
7.103
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
289.663
134.87
450.426
465.112
599.362
405.595
1169.467
395.676
542.281
Financial autonomy
54.124
35.505
56.377
55.23
58.834
53.311
62.474
22.069
28.317
Repayment capacity
1.425
1.313
1.645
1.379
1.639
1.174
3.586
8.737
7.103
Cash flow / Revenue
28.837%
33.15%
28.565%
30.244%
42.923%
36.762%
19.562%
11.25%
20.077%
Sector positioning
Debt ratio
542.282024
2022
2023
2024
Q1: 0.0
Med: 10.0
Q3: 66.37
Average
In 2024, the debt ratio of L'ORMEAU IMMOBILIER (542.28) 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
28.32%2024
2022
2023
2024
Q1: 2.98%
Med: 26.19%
Q3: 60.09%
Good-23 pts over 3 years
In 2024, the financial autonomy of L'ORMEAU IMMOBILIER (28.3%) 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
7.1 years2024
2022
2023
2024
Q1: -0.05 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of L'ORMEAU IMMOBILIER (7.10) 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 131.48. 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
131.484
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
156.741
166.301
136.268
131.29
130.757
135.795
118.739
3381.158
131.484
Interest coverage
0.312
0.548
0.536
0.27
0.112
0.0
0.0
0.0
-80.405
Sector positioning
Liquidity ratio
131.482024
2022
2023
2024
Q1: 104.02
Med: 180.58
Q3: 478.24
Average+7 pts over 3 years
In 2024, the liquidity ratio of L'ORMEAU IMMOBILIER (131.48) 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
-80.41x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Average
In 2024, the interest coverage of L'ORMEAU IMMOBILIER (-80.4x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 19 days. WCR is negative (-1219 days): operations structurally generate cash. Notable WCR improvement over the period (-32%), 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
-193 126 €
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
9 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
28 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
-1219 j
WCR and payment terms evolution L'ORMEAU 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
-146 294 €
-174 684 €
-178 329 €
-190 622 €
-216 168 €
-254 326 €
-339 303 €
-175 379 €
-193 126 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
7
26
6
2
7
5
18
19
9
Supplier payment term (days)
81
151
150
173
261
170
30
24
28
Positioning of L'ORMEAU IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of L'ORMEAU IMMOBILIER is estimated at
25 273 €
(range 12 551€ - 56 676€).
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
12k€25k€56k€
25 273 €Range: 12 551€ - 56 676€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
57 020 €×0.33x
Estimation18 712 €
10 628€ - 42 590€
Net Income Multiple20%
7 005 €×5.0x
Estimation35 116 €
15 437€ - 77 806€
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'ORMEAU IMMOBILIER with other companies in the same sector:
Frequently asked questions about L'ORMEAU IMMOBILIER
What is the revenue of L'ORMEAU IMMOBILIER ?
The revenue of L'ORMEAU IMMOBILIER in 2024 is 57 k€.
Is L'ORMEAU IMMOBILIER profitable?
Yes, L'ORMEAU IMMOBILIER generated a net profit of 7 k€ in 2024.
Where is the headquarters of L'ORMEAU IMMOBILIER ?
The headquarters of L'ORMEAU IMMOBILIER is located in TOULOUSE (31400), in the department Haute-Garonne.
Where to find the tax return of L'ORMEAU IMMOBILIER ?
The tax return of L'ORMEAU 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 L'ORMEAU IMMOBILIER operate?
L'ORMEAU 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