Employees: 03 (2023.0)Legal category: SA (autres)Size: ETICreation date: 2007-06-06 (18 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: LYON (69005), Rhone
MAIA IMMOBILIER : revenue, balance sheet and financial ratios
MAIA IMMOBILIER is a French company
founded 18 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in LYON (69005),
this company of category ETI
shows in 2024 a revenue of 393 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAIA IMMOBILIER (SIREN 498428820)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
392 920 €
444 649 €
1 017 288 €
590 352 €
67 138 €
34 944 €
72 000 €
N/C
N/C
Net income
-1 996 680 €
-987 249 €
-434 443 €
-373 714 €
-344 504 €
-375 059 €
-306 277 €
-250 758 €
-964 €
EBITDA
-772 320 €
-1 099 480 €
-986 389 €
-398 832 €
-707 906 €
-458 872 €
-336 047 €
-279 844 €
-35 217 €
Net margin
-508.2%
-222.0%
-42.7%
-63.3%
-513.1%
-1073.3%
-425.4%
N/C
N/C
Revenue and income statement
In 2024, MAIA IMMOBILIER achieves revenue of 393 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +32.7%. Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 393 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 -772 k€, representing -196.6% of revenue. Positive scissor effect: EBITDA margin improves by +50.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.0 M€ (-508.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
392 920 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
392 920 €
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
-772 320 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 076 253 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 996 680 €
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
-196.6%
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 40%. The balance between equity and debt is satisfactory.
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
0.006%
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
39.902%
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
-365.218%
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
0.0
0.0
0.0
0.023
0.006
Financial autonomy
98.906
98.995
98.895
98.145
97.349
92.47
60.145
49.667
39.902
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-0.002
0.0
Cash flow / Revenue
None%
None%
-433.286%
-1049.485%
-506.262%
-58.089%
-29.256%
-188.635%
-365.218%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Good+7 pts over 3 years
In 2024, the debt ratio of MAIA IMMOBILIER (0.01) 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
39.9%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Good-6 pts over 3 years
In 2024, the financial autonomy of MAIA IMMOBILIER (39.9%) 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: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Good
In 2024, the repayment capacity of MAIA IMMOBILIER (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 161.78. 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
161.784
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
-206.511
Liquidity indicators evolution MAIA IMMOBILIER
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
9051.701
9855.272
8940.45
6382.904
3676.163
1288.891
244.619
194.397
161.784
Interest coverage
-13.403
-0.605
-0.504
-1.088
-0.388
-40.731
-6.803
-42.765
-206.511
Sector positioning
Liquidity ratio
161.782024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Average-8 pts over 3 years
In 2024, the liquidity ratio of MAIA IMMOBILIER (161.78) 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
-206.51x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Average
In 2024, the interest coverage of MAIA IMMOBILIER (-206.5x) 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: 408 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 226 days. The gap of 182 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 4479 days of revenue, i.e. 4.9 M€ to permanently finance.
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
4 888 970 €
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
408 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
226 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
7 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
4479 j
WCR and payment terms evolution MAIA 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
0 €
0 €
506 032 €
2 828 421 €
5 413 560 €
8 223 308 €
7 856 047 €
7 327 424 €
4 888 970 €
Inventory turnover (days)
0
0
231
928
243
124
5
6
7
Customer payment term (days)
0
0
426
775
925
85
224
212
408
Supplier payment term (days)
239
101
104
131
148
239
179
336
226
Positioning of MAIA IMMOBILIER in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of MAIA IMMOBILIER is estimated at
109 923 €
(range 39 527€ - 270 351€).
The price/revenue ratio is 0.28x
(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
80 tx
39k€109k€270k€
109 923 €Range: 39 527€ - 270 351€
NAF 5 all-time
Valuation method used
Revenue Multiple
392 920 €
×
0.28x
=109 924 €
Range: 39 527€ - 270 351€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare MAIA IMMOBILIER with other companies in the same sector:
The headquarters of MAIA IMMOBILIER is located in LYON (69005), in the department Rhone.
Where to find the tax return of MAIA IMMOBILIER ?
The tax return of MAIA 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 MAIA IMMOBILIER operate?
MAIA IMMOBILIER operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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