Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2018-03-28 (8 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PAU (64000), Pyrenees-Atlantiques
MAS PROJECT IMMO : revenue, balance sheet and financial ratios
MAS PROJECT IMMO is a French company
founded 8 years ago,
specialized in the sector Agences immobilières.
Based in PAU (64000),
this company of category ETI
shows in 2022 a revenue of 759 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAS PROJECT IMMO (SIREN 839907656)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
N/C
758 692 €
287 500 €
540 000 €
N/C
N/C
Net income
-4 825 €
-8 127 €
120 298 €
4 540 €
10 446 €
-3 048 €
-1 273 €
EBITDA
-5 268 €
-5 026 €
124 277 €
10 661 €
20 773 €
-1 775 €
-1 273 €
Net margin
N/C
N/C
15.9%
1.6%
1.9%
N/C
N/C
Revenue and income statement
In 2024, MAS PROJECT IMMO records a net loss of 5 k€. This deficit will reduce equity on the balance sheet.
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
28 593 €
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
-5 268 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 825 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 825 €
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 347%. 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 21%. 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
346.676%
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
20.94%
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
-135.031
Solvency indicators evolution MAS PROJECT IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
836.129
244.994
712.189
14.971
326.831
346.676
Financial autonomy
100.0
10.67
22.857
11.815
84.098
22.801
20.94
Repayment capacity
0.0
-262.467
24.89
173.598
0.25
-77.519
-135.031
Cash flow / Revenue
None%
None%
1.934%
1.579%
15.856%
None%
None%
Sector positioning
Debt ratio
346.682024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+27 pts over 3 years
In 2024, the debt ratio of MAS PROJECT IMMO (346.68) 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
20.94%2024
2022
2023
2024
Q1: 2.93%
Med: 25.86%
Q3: 59.99%
Average-30 pts over 3 years
In 2024, the financial autonomy of MAS PROJECT IMMO (20.9%) 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
-135.03 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent-29 pts over 3 years
In 2024, the repayment capacity of MAS PROJECT IMMO (-135.03) 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 1546.45. 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
1546.447
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
0.0
Liquidity indicators evolution MAS PROJECT IMMO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
None
88957.044
472.965
2473.072
3019.874
3731.052
1546.447
Interest coverage
0.0
-71.718
38.656
42.06
3.203
0.0
0.0
Sector positioning
Liquidity ratio
1546.452024
2022
2023
2024
Q1: 103.88
Med: 180.17
Q3: 474.31
Excellent
In 2024, the liquidity ratio of MAS PROJECT IMMO (1546.45) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average-50 pts over 3 years
In 2024, the interest coverage of MAS PROJECT IMMO (0.0x) 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: 622 days. Excellent situation: suppliers finance 622 days of the operating cycle (retail model).
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
0 €
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
0 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
622 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 and payment terms evolution MAS PROJECT IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
341 847 €
609 316 €
3 353 €
0 €
0 €
Inventory turnover (days)
0
0
218
746
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
383
25
66
10
622
Positioning of MAS PROJECT IMMO in its sector
Comparison with sector Agences immobilières
Similar companies (Agences immobilières)
Compare MAS PROJECT IMMO with other companies in the same sector:
The revenue of MAS PROJECT IMMO in 2022 is 759 k€.
Is MAS PROJECT IMMO profitable?
MAS PROJECT IMMO recorded a net loss in 2024.
Where is the headquarters of MAS PROJECT IMMO ?
The headquarters of MAS PROJECT IMMO is located in PAU (64000), in the department Pyrenees-Atlantiques.
Where to find the tax return of MAS PROJECT IMMO ?
The tax return of MAS PROJECT IMMO 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 MAS PROJECT IMMO operate?
MAS PROJECT IMMO 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