MOUNTAIN COLLECTION IMMOBILIER : revenue, balance sheet and financial ratios
MOUNTAIN COLLECTION IMMOBILIER is a French company
founded 17 years ago,
specialized in the sector Agences immobilières.
Based in CHAMBERY (73000),
this company of category GE
shows in 2024 a revenue of 19.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOUNTAIN COLLECTION IMMOBILIER (SIREN 509089322)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
19 714 874 €
1 619 688 €
1 087 863 €
634 158 €
1 613 904 €
2 595 384 €
2 667 681 €
2 350 865 €
Net income
-4 884 017 €
-725 063 €
-414 295 €
10 977 €
-528 638 €
61 111 €
38 957 €
40 400 €
EBITDA
-39 241 €
-652 608 €
-239 035 €
-430 866 €
-476 171 €
95 899 €
62 916 €
71 840 €
Net margin
-24.8%
-44.8%
-38.1%
1.7%
-32.8%
2.4%
1.5%
1.7%
Revenue and income statement
In 2024, MOUNTAIN COLLECTION IMMOBILIER achieves revenue of 19.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.5%. Vs 2023, growth of +1117% (1.6 M€ -> 19.7 M€). After deducting consumption (2 k€), gross margin stands at 19.7 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 -39 k€, representing -0.2% of revenue. Positive scissor effect: EBITDA margin improves by +40.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.9 M€ (-24.8% 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
19 714 874 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 712 916 €
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
-39 241 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-234 726 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 884 017 €
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
-0.2%
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 266%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
266.045%
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
17.215%
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
-24.336%
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
-0.787
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
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
1486.397
755.2
1504.804
-2112.112
-2553.709
52.264
78.252
266.045
Financial autonomy
3.736
6.92
3.677
-4.678
-3.907
62.265
52.117
17.215
Repayment capacity
11.919
15.734
0.249
-0.029
-0.014
0.0
-6.286
-0.787
Cash flow / Revenue
2.536%
1.549%
3.171%
-30.647%
-83.242%
-37.676%
-44.262%
-24.336%
Sector positioning
Debt ratio
266.052024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+10 pts over 3 years
In 2024, the debt ratio of MOUNTAIN COLLECTION IMMOB... (266.05) 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
17.21%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Average-34 pts over 3 years
In 2024, the financial autonomy of MOUNTAIN COLLECTION IMMOB... (17.2%) 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
-0.79 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent
In 2024, the repayment capacity of MOUNTAIN COLLECTION IMMOB... (-0.79) 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 73.77. 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
73.767
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
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.485
112.617
33.782
11.095
8.388
44.246
236.771
73.767
Interest coverage
19.318
27.966
12.291
-5.51
-41.525
-88.275
-25.65
-11753.77
Sector positioning
Liquidity ratio
73.772024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch-7 pts over 3 years
In 2024, the liquidity ratio of MOUNTAIN COLLECTION IMMOB... (73.77) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-11753.77x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Watch
In 2024, the interest coverage of MOUNTAIN COLLECTION IMMOB... (-11753.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. Favorable situation: supplier credit is longer than customer credit by 6 days. WCR is negative (-41 days): operations structurally generate cash. Notable WCR improvement over the period (-1839%), 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
-2 222 655 €
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
11 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
17 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
-41 j
WCR and payment terms evolution MOUNTAIN COLLECTION IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-114 652 €
-14 192 €
-53 776 €
-150 981 €
710 568 €
1 670 327 €
3 504 600 €
-2 222 655 €
Inventory turnover (days)
0
0
0
0
0
12
0
0
Customer payment term (days)
5
7
11
42
360
513
704
11
Supplier payment term (days)
37
40
29
27
109
79
24
17
Positioning of MOUNTAIN COLLECTION IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of MOUNTAIN COLLECTION IMMOBILIER is estimated at
6 469 598 €
(range 3 674 532€ - 14 725 479€).
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
3674k€6469k€14725k€
6 469 598 €Range: 3 674 532€ - 14 725 479€
NAF 5 année 2024
Valuation method used
Revenue Multiple
19 714 874 €
×
0.33x
=6 469 598 €
Range: 3 674 533€ - 14 725 480€
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 MOUNTAIN COLLECTION IMMOBILIER with other companies in the same sector:
Frequently asked questions about MOUNTAIN COLLECTION IMMOBILIER
What is the revenue of MOUNTAIN COLLECTION IMMOBILIER ?
The revenue of MOUNTAIN COLLECTION IMMOBILIER in 2024 is 19.7 M€.
Is MOUNTAIN COLLECTION IMMOBILIER profitable?
MOUNTAIN COLLECTION IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of MOUNTAIN COLLECTION IMMOBILIER ?
The headquarters of MOUNTAIN COLLECTION IMMOBILIER is located in CHAMBERY (73000), in the department Savoie.
Where to find the tax return of MOUNTAIN COLLECTION IMMOBILIER ?
The tax return of MOUNTAIN COLLECTION 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 MOUNTAIN COLLECTION IMMOBILIER operate?
MOUNTAIN COLLECTION 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