Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-10-01 (25 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MONDELANGE (57300), Moselle
MATHIS IMMEUBLES SARL : revenue, balance sheet and financial ratios
MATHIS IMMEUBLES SARL is a French company
founded 25 years ago,
specialized in the sector Agences immobilières.
Based in MONDELANGE (57300),
this company of category PME
shows in 2021 a revenue of 507 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MATHIS IMMEUBLES SARL (SIREN 433203544)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
506 846 €
504 604 €
491 866 €
483 719 €
495 550 €
504 356 €
Net income
-78 770 €
7 907 €
-4 469 €
8 837 €
-5 212 €
20 556 €
EBITDA
-92 490 €
18 485 €
-11 701 €
11 494 €
-8 116 €
26 115 €
Net margin
-15.5%
1.6%
-0.9%
1.8%
-1.1%
4.1%
Revenue and income statement
In 2021, MATHIS IMMEUBLES SARL achieves revenue of 507 k€. Revenue is growing positively over 6 years (CAGR: +0.1%). Vs 2020: +0%. After deducting consumption (0 €), gross margin stands at 507 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 -92 k€, representing -18.2% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -600%, reducing margin by 21.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -79 k€ (-15.5% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
506 846 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
506 846 €
EBITDA (2021)
?
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
-92 490 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-82 912 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-78 770 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-18.2%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.912%
Financial autonomy (2021)
?
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
11.952%
Cash flow / Revenue (2021)
?
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
-17.467%
Repayment capacity (2021)
?
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
-0.697
Asset age ratio (2021)
?
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
Debt ratio
0.648
3.013
0.428
0.581
0.774
51.912
Financial autonomy
22.482
20.071
20.95
24.645
18.363
11.952
Repayment capacity
0.061
-9.535
0.062
0.349
0.079
-0.697
Cash flow / Revenue
5.031%
-0.148%
3.418%
0.799%
3.846%
-17.467%
Sector positioning
Debt ratio
51.912021
2019
2020
2021
Q1: 0.03
Med: 18.28
Q3: 86.35
Average+36 pts over 3 years
In 2021, the debt ratio of MATHIS IMMEUBLES SARL (51.91) 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
11.95%2021
2019
2020
2021
Q1: 7.6%
Med: 31.41%
Q3: 59.3%
Average-13 pts over 3 years
In 2021, the financial autonomy of MATHIS IMMEUBLES SARL (11.9%) 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
-0.7 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.75 years
Excellent-32 pts over 3 years
In 2021, the repayment capacity of MATHIS IMMEUBLES SARL (-0.70) 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 93.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
93.688
Interest coverage (2021)
?
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
2016
2017
2018
2019
2020
2021
Liquidity ratio
100.191
97.983
99.152
98.948
95.636
93.688
Interest coverage
0.0
0.0
0.0
0.0
0.0
-0.525
Sector positioning
Liquidity ratio
93.692021
2019
2020
2021
Q1: 117.18
Med: 198.13
Q3: 396.49
Average
In 2021, the liquidity ratio of MATHIS IMMEUBLES SARL (93.69) 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
-0.53x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.05x
Average
In 2021, the interest coverage of MATHIS IMMEUBLES SARL (-0.5x) 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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. Favorable situation: supplier credit is longer than customer credit by 5 days. WCR is negative (-524 days): operations structurally generate cash.
Operating WCR (2021)
?
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
-737 922 €
Customer credit (2021)
?
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
29 j
Supplier credit (2021)
?
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
34 j
Inventory turnover (2021)
?
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 (2021)
?
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
-524 j
WCR and payment terms evolution MATHIS IMMEUBLES SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-773 460 €
-861 677 €
-822 777 €
-693 261 €
-828 161 €
-737 922 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
9
13
30
1
13
29
Supplier payment term (days)
24
28
37
24
35
34
Positioning of MATHIS IMMEUBLES SARL in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of MATHIS IMMEUBLES SARL is estimated at
140 901 €
(range 62 413€ - 553 476€).
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 value2021
98 tx
62k€140k€553k€
140 901 €Range: 62 413€ - 553 476€
NAF 5 année 2021
Valuation method used
Revenue Multiple
506 846 €
×
0.28x
=140 901 €
Range: 62 413€ - 553 476€
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 98 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 MATHIS IMMEUBLES SARL with other companies in the same sector:
Frequently asked questions about MATHIS IMMEUBLES SARL
What is the revenue of MATHIS IMMEUBLES SARL ?
The revenue of MATHIS IMMEUBLES SARL in 2021 is 507 k€.
Is MATHIS IMMEUBLES SARL profitable?
MATHIS IMMEUBLES SARL recorded a net loss in 2021.
Where is the headquarters of MATHIS IMMEUBLES SARL ?
The headquarters of MATHIS IMMEUBLES SARL is located in MONDELANGE (57300), in the department Moselle.
Where to find the tax return of MATHIS IMMEUBLES SARL ?
The tax return of MATHIS IMMEUBLES SARL 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 MATHIS IMMEUBLES SARL operate?
MATHIS IMMEUBLES SARL 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