Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2005-09-06 (20 years)Status: ActiveBusiness sector: Agences immobilièresLocation: DIJON (21000), Cote-d'Or
MARTINOT IMMOBILIER DIJON : revenue, balance sheet and financial ratios
MARTINOT IMMOBILIER DIJON is a French company
founded 20 years ago,
specialized in the sector Agences immobilières.
Based in DIJON (21000),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARTINOT IMMOBILIER DIJON (SIREN 483983904)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 522 741 €
1 530 482 €
1 579 962 €
1 572 385 €
1 346 969 €
1 333 322 €
1 112 241 €
1 101 071 €
882 372 €
980 225 €
Net income
91 273 €
-9 877 €
52 705 €
73 322 €
71 736 €
177 820 €
94 507 €
111 266 €
-99 051 €
7 324 €
EBITDA
161 890 €
49 511 €
91 447 €
108 481 €
128 669 €
212 527 €
73 553 €
134 466 €
30 541 €
48 062 €
Net margin
6.0%
-0.6%
3.3%
4.7%
5.3%
13.3%
8.5%
10.1%
-11.2%
0.7%
Revenue and income statement
In 2024, MARTINOT IMMOBILIER DIJON achieves revenue of 1.5 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.0%. Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 1.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 162 k€, representing 10.6% of revenue. Positive scissor effect: EBITDA margin improves by +7.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 91 k€, i.e. 6.0% 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
1 522 741 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 522 741 €
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
161 890 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
142 190 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
91 273 €
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
10.6%
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 3046%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
3046.437%
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
2.0%
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
7.492%
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
6.198
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-167.115
-161.677
-161.373
-179.034
-262.39
-271.286
-239.199
-959.31
-899.859
3046.437
Financial autonomy
-72.416
-62.414
-54.686
-52.387
-33.695
-23.927
-11.13
-4.504
-5.856
2.0
Repayment capacity
33.216
-1422.275
7.801
25.479
4.243
6.84
3.524
8.475
48.869
6.198
Cash flow / Revenue
2.774%
-0.082%
9.885%
2.728%
11.862%
5.424%
4.787%
4.044%
0.819%
7.492%
Sector positioning
Debt ratio
3046.442024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+50 pts over 3 years
In 2024, the debt ratio of MARTINOT IMMOBILIER DIJON (3046.44) 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
2.0%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Average
In 2024, the financial autonomy of MARTINOT IMMOBILIER DIJON (2.0%) 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
6.2 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average
In 2024, the repayment capacity of MARTINOT IMMOBILIER DIJON (6.20) 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 114.87. 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 24.2x. Operating income very largely covers interest expenses: high safety margin.
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
114.872
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
66.71
93.37
84.577
72.409
73.265
59.916
55.393
71.549
76.247
114.872
Interest coverage
44.472
65.833
11.927
17.014
4.738
6.227
4.393
14.9
83.44
24.221
Sector positioning
Liquidity ratio
114.872024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Average
In 2024, the liquidity ratio of MARTINOT IMMOBILIER DIJON (114.87) 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
24.22x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Excellent
In 2024, the interest coverage of MARTINOT IMMOBILIER DIJON (24.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. Favorable situation: supplier credit is longer than customer credit by 8 days. WCR is negative (-85 days): operations structurally generate cash. Notable WCR improvement over the period (-147%), 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
-361 590 €
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
2 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
10 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
-85 j
WCR and payment terms evolution MARTINOT IMMOBILIER DIJON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-146 593 €
-360 705 €
-410 777 €
-340 335 €
-185 678 €
-154 390 €
-155 242 €
-280 633 €
-346 180 €
-361 590 €
Inventory turnover (days)
0
0
4
9
8
5
8
6
10
0
Customer payment term (days)
27
61
18
3
3
10
2
14
0
2
Supplier payment term (days)
64
27
32
50
35
87
194
113
60
10
Positioning of MARTINOT IMMOBILIER DIJON in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of MARTINOT IMMOBILIER DIJON is estimated at
493 517 €
(range 216 199€ - 806 461€).
With an EBITDA of 161 890€, 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
216k€493k€806k€
493 517 €Range: 216 199€ - 806 461€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
161 890 €×3.1x
Estimation504 196 €
181 654€ - 524 985€
Revenue Multiple30%
1 522 741 €×0.33x
Estimation499 700 €
283 814€ - 1 137 369€
Net Income Multiple20%
91 273 €×5.0x
Estimation457 545 €
201 140€ - 1 013 792€
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 MARTINOT IMMOBILIER DIJON with other companies in the same sector:
Frequently asked questions about MARTINOT IMMOBILIER DIJON
What is the revenue of MARTINOT IMMOBILIER DIJON ?
The revenue of MARTINOT IMMOBILIER DIJON in 2024 is 1.5 M€.
Is MARTINOT IMMOBILIER DIJON profitable?
Yes, MARTINOT IMMOBILIER DIJON generated a net profit of 91 k€ in 2024.
Where is the headquarters of MARTINOT IMMOBILIER DIJON ?
The headquarters of MARTINOT IMMOBILIER DIJON is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of MARTINOT IMMOBILIER DIJON ?
The tax return of MARTINOT IMMOBILIER DIJON 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 MARTINOT IMMOBILIER DIJON operate?
MARTINOT IMMOBILIER DIJON 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