Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-08-01 (13 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75008), Paris
LUX PARIS IMMOBILIER : revenue, balance sheet and financial ratios
LUX PARIS IMMOBILIER is a French company
founded 13 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75008),
this company of category PME
shows in 2023 a revenue of 31 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LUX PARIS IMMOBILIER (SIREN 753397603)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
30 750 €
220 208 €
344 489 €
540 342 €
882 523 €
539 198 €
320 555 €
314 693 €
Net income
-101 822 €
-88 426 €
46 923 €
86 931 €
167 922 €
18 845 €
-23 586 €
50 549 €
EBITDA
-116 700 €
-81 545 €
-84 716 €
122 118 €
224 818 €
17 430 €
-26 283 €
68 004 €
Net margin
-331.1%
-40.2%
13.6%
16.1%
19.0%
3.5%
-7.4%
16.1%
Revenue and income statement
In 2023, LUX PARIS IMMOBILIER achieves revenue of 31 k€. Revenue is declining over the period 2016-2023 (CAGR: -28.3%). Significant drop of -86% vs 2022. After deducting consumption (0 €), gross margin stands at 31 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 -117 k€, representing -379.5% of revenue. Warning negative scissor effect: despite revenue change (-86%), EBITDA varies by -43%, reducing margin by 342.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -102 k€ (-331.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
30 750 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 750 €
EBITDA (2023)
?
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
-116 700 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-97 684 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-101 822 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-379.5%
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
80.238%
Financial autonomy (2023)
?
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
48.615%
Cash flow / Revenue (2023)
?
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
-392.989%
Repayment capacity (2023)
?
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
-0.572
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LUX PARIS IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
1.51
1.395
28.391
9.226
33.626
31.352
47.408
80.238
Financial autonomy
65.195
54.042
48.745
57.493
67.336
67.493
63.456
48.615
Repayment capacity
0.032
-0.047
1.547
0.149
1.356
-1.247
-1.289
-0.572
Cash flow / Revenue
16.333%
-7.936%
3.568%
19.099%
16.505%
-25.5%
-33.98%
-392.989%
Sector positioning
Debt ratio
80.242023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 68.65
Average+20 pts over 3 years
In 2023, the debt ratio of LUX PARIS IMMOBILIER (80.24) 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
48.62%2023
2021
2022
2023
Q1: 3.9%
Med: 28.51%
Q3: 61.04%
Good-10 pts over 3 years
In 2023, the financial autonomy of LUX PARIS IMMOBILIER (48.6%) 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
-0.57 years2023
2021
2022
2023
Q1: -0.13 years
Med: 0.0 years
Q3: 1.25 years
Excellent
In 2023, the repayment capacity of LUX PARIS IMMOBILIER (-0.57) 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 782.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
782.502
Interest coverage (2023)
?
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
-1.681
Liquidity indicators evolution LUX PARIS IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
290.09
208.49
235.956
251.73
928.224
870.905
1513.857
782.502
Interest coverage
1.854
-5.346
12.915
1.207
2.324
-3.191
-3.745
-1.681
Sector positioning
Liquidity ratio
782.52023
2021
2022
2023
Q1: 106.74
Med: 191.72
Q3: 498.61
Excellent
In 2023, the liquidity ratio of LUX PARIS IMMOBILIER (782.50) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.68x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.94x
Average
In 2023, the interest coverage of LUX PARIS IMMOBILIER (-1.7x) 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: 36 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). WCR is negative (-75 days): operations structurally generate cash. Notable WCR improvement over the period (-406%), freeing up cash.
Operating WCR (2023)
?
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
-6 398 €
Customer credit (2023)
?
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 (2023)
?
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
36 j
Inventory turnover (2023)
?
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 (2023)
?
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
-75 j
WCR and payment terms evolution LUX PARIS IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 090 €
-12 220 €
15 772 €
-72 464 €
30 562 €
161 896 €
-4 651 €
-6 398 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
35
0
15
0
23
3
35
0
Supplier payment term (days)
18
29
18
30
20
25
3
36
Positioning of LUX PARIS IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of LUX PARIS IMMOBILIER is estimated at
9 364 €
(range 4 101€ - 17 867€).
The price/revenue ratio is 0.30x
(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 value2023
63 tx
4k€9k€17k€
9 364 €Range: 4 101€ - 17 867€
NAF 5 année 2023
Valuation method used
Revenue Multiple
30 750 €
×
0.30x
=9 365 €
Range: 4 102€ - 17 868€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 LUX PARIS IMMOBILIER with other companies in the same sector:
Frequently asked questions about LUX PARIS IMMOBILIER
What is the revenue of LUX PARIS IMMOBILIER ?
The revenue of LUX PARIS IMMOBILIER in 2023 is 31 k€.
Is LUX PARIS IMMOBILIER profitable?
LUX PARIS IMMOBILIER recorded a net loss in 2023.
Where is the headquarters of LUX PARIS IMMOBILIER ?
The headquarters of LUX PARIS IMMOBILIER is located in PARIS (75008), in the department Paris.
Where to find the tax return of LUX PARIS IMMOBILIER ?
The tax return of LUX PARIS 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 LUX PARIS IMMOBILIER operate?
LUX PARIS 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