Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1997-04-15 (29 years)Status: ActiveBusiness sector: Agences immobilièresLocation: SURESNES (92150), Hauts-de-Seine
MONTALIVET IMMOBILIER : revenue, balance sheet and financial ratios
MONTALIVET IMMOBILIER is a French company
founded 29 years ago,
specialized in the sector Agences immobilières.
Based in SURESNES (92150),
this company of category ETI
shows in 2024 a revenue of 57 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONTALIVET IMMOBILIER (SIREN 411710924)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
57 000 €
N/C
50 000 €
N/C
N/C
N/C
750 €
19 057 €
Net income
-10 859 €
-20 316 €
691 065 €
-104 079 €
67 691 €
-29 458 €
-35 318 €
5 302 €
EBITDA
-47 315 €
-109 300 €
-54 409 €
-43 149 €
-34 456 €
-31 990 €
-40 689 €
-58 062 €
Net margin
-19.1%
N/C
1382.1%
N/C
N/C
N/C
-4709.1%
27.8%
Revenue and income statement
In 2024, MONTALIVET IMMOBILIER achieves revenue of 57 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.7%. After deducting consumption (0 €), gross margin stands at 57 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 -47 k€, representing -83.0% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -11 k€ (-19.1% 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
57 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 000 €
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
-47 315 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-79 312 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 859 €
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
-83.0%
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 14%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 146.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 37.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
14.257%
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
87.059%
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
37.089%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
0.004
0.004
0.004
45.151
134.669
127.761
14.113
14.257
Financial autonomy
99.243
99.548
99.876
68.715
42.578
43.87
87.142
87.059
Repayment capacity
-0.004
-0.005
-0.006
-52.625
-192.568
-142.489
-1203.382
146.161
Cash flow / Revenue
-266.453%
-5224.533%
None%
None%
None%
-155.222%
None%
37.089%
Sector positioning
Debt ratio
14.262024
2021
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average-23 pts over 3 years
In 2024, the debt ratio of MONTALIVET IMMOBILIER (14.26) 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
87.06%2024
2021
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of MONTALIVET IMMOBILIER (87.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
146.16 years2024
2021
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of MONTALIVET IMMOBILIER (146.16) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1444.11. 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
1444.107
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
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
5284.341
8080.173
27923.531
4056.543
1240.472
2746.762
1379.96
1444.107
Interest coverage
0.0
0.0
0.0
-41.142
-146.77
-60.031
-54.895
-190.215
Sector positioning
Liquidity ratio
1444.112024
2021
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Excellent
In 2024, the liquidity ratio of MONTALIVET IMMOBILIER (1444.11) 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
-190.22x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average
In 2024, the interest coverage of MONTALIVET IMMOBILIER (-190.2x) 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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 346 days. The company must finance 14 days of gap between collections and payments. Overall, WCR represents 551 days of revenue, i.e. 87 k€ 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
87 284 €
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
360 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
346 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
551 j
WCR and payment terms evolution MONTALIVET IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
98 266 €
116 332 €
0 €
0 €
0 €
161 363 €
0 €
87 284 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
174
8844
0
0
0
360
0
360
Supplier payment term (days)
138
147
57
177
106
17
351
346
Positioning of MONTALIVET IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of MONTALIVET IMMOBILIER is estimated at
18 705 €
(range 10 623€ - 42 574€).
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
10k€18k€42k€
18 705 €Range: 10 623€ - 42 574€
NAF 5 année 2024
Valuation method used
Revenue Multiple
57 000 €
×
0.33x
=18 705 €
Range: 10 624€ - 42 575€
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 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 MONTALIVET IMMOBILIER with other companies in the same sector:
Frequently asked questions about MONTALIVET IMMOBILIER
What is the revenue of MONTALIVET IMMOBILIER ?
The revenue of MONTALIVET IMMOBILIER in 2024 is 57 k€.
Is MONTALIVET IMMOBILIER profitable?
MONTALIVET IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of MONTALIVET IMMOBILIER ?
The headquarters of MONTALIVET IMMOBILIER is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of MONTALIVET IMMOBILIER ?
The tax return of MONTALIVET 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 MONTALIVET IMMOBILIER operate?
MONTALIVET IMMOBILIER 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