Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1997-06-19 (28 years)Status: ActiveBusiness sector: Agences immobilièresLocation: SENS (89100), Yonne
MARTINOT IMMOBILIER SENS : revenue, balance sheet and financial ratios
MARTINOT IMMOBILIER SENS is a French company
founded 28 years ago,
specialized in the sector Agences immobilières.
Based in SENS (89100),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARTINOT IMMOBILIER SENS (SIREN 412923427)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 395 529 €
1 383 210 €
1 264 204 €
1 258 865 €
1 100 122 €
1 132 773 €
888 571 €
848 007 €
1 029 356 €
Net income
85 624 €
81 240 €
93 854 €
61 725 €
90 437 €
132 807 €
16 950 €
-10 027 €
66 473 €
EBITDA
130 946 €
117 006 €
127 872 €
84 279 €
134 501 €
173 528 €
23 039 €
-18 077 €
82 770 €
Net margin
6.1%
5.9%
7.4%
4.9%
8.2%
11.7%
1.9%
-1.2%
6.5%
Revenue and income statement
In 2024, MARTINOT IMMOBILIER SENS achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +3.9%). Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 1.4 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 131 k€, representing 9.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 86 k€, i.e. 6.1% 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
1 395 529 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 395 529 €
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
130 946 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 298 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 624 €
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
9.4%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.9% 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
44.241%
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
26.878%
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
7.918%
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
1.533
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MARTINOT IMMOBILIER SENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
23.215
97.579
0.007
0.003
0.011
0.184
3.454
10.858
44.241
Financial autonomy
10.973
9.423
13.512
25.714
23.167
15.436
19.128
26.13
26.878
Repayment capacity
0.288
-4.035
0.0
0.0
0.0
0.0
0.0
0.333
1.533
Cash flow / Revenue
6.391%
-1.944%
2.519%
11.658%
8.346%
5.011%
7.677%
6.999%
7.918%
Sector positioning
Debt ratio
44.242024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+35 pts over 3 years
In 2024, the debt ratio of MARTINOT IMMOBILIER SENS (44.24) 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
26.88%2024
2022
2023
2024
Q1: 2.93%
Med: 25.86%
Q3: 59.99%
Good+14 pts over 3 years
In 2024, the financial autonomy of MARTINOT IMMOBILIER SENS (26.9%) 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
1.53 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average+50 pts over 3 years
In 2024, the repayment capacity of MARTINOT IMMOBILIER SENS (1.53) 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 127.66. 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 5.1x. 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
127.664
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
5.144
Liquidity indicators evolution MARTINOT IMMOBILIER SENS
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
96.148
102.913
91.192
114.102
110.919
103.801
107.675
97.949
127.664
Interest coverage
0.066
-0.254
0.0
0.0
0.0
0.0
0.0
0.0
5.144
Sector positioning
Liquidity ratio
127.662024
2022
2023
2024
Q1: 103.88
Med: 180.17
Q3: 474.31
Average+8 pts over 3 years
In 2024, the liquidity ratio of MARTINOT IMMOBILIER SENS (127.66) 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
5.14x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Excellent+50 pts over 3 years
In 2024, the interest coverage of MARTINOT IMMOBILIER SENS (5.1x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 108 days. Excellent situation: suppliers finance 98 days of the operating cycle (retail model). WCR is negative (-46 days): operations structurally generate cash. Over 2016-2024, WCR increased by +52%, requiring additional financing.
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
-178 153 €
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
10 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
108 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
-46 j
WCR and payment terms evolution MARTINOT IMMOBILIER SENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-369 364 €
-478 081 €
-281 526 €
-248 270 €
-132 851 €
-418 170 €
-281 235 €
-496 503 €
-178 153 €
Inventory turnover (days)
0
6
7
5
7
5
7
10
0
Customer payment term (days)
36
14
18
16
15
0
1
15
10
Supplier payment term (days)
53
10
83
59
123
162
130
74
108
Positioning of MARTINOT IMMOBILIER SENS 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 SENS is estimated at
427 143 €
(range 189 235€ - 715 234€).
With an EBITDA of 130 946€, 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
189k€427k€715k€
427 143 €Range: 189 235€ - 715 234€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
130 946 €×3.1x
Estimation407 823 €
146 932€ - 424 638€
Revenue Multiple30%
1 395 529 €×0.33x
Estimation457 954 €
260 104€ - 1 042 352€
Net Income Multiple20%
85 624 €×5.0x
Estimation429 227 €
188 691€ - 951 047€
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 SENS with other companies in the same sector:
Frequently asked questions about MARTINOT IMMOBILIER SENS
What is the revenue of MARTINOT IMMOBILIER SENS ?
The revenue of MARTINOT IMMOBILIER SENS in 2024 is 1.4 M€.
Is MARTINOT IMMOBILIER SENS profitable?
Yes, MARTINOT IMMOBILIER SENS generated a net profit of 86 k€ in 2024.
Where is the headquarters of MARTINOT IMMOBILIER SENS ?
The headquarters of MARTINOT IMMOBILIER SENS is located in SENS (89100), in the department Yonne.
Where to find the tax return of MARTINOT IMMOBILIER SENS ?
The tax return of MARTINOT IMMOBILIER SENS 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 SENS operate?
MARTINOT IMMOBILIER SENS 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