Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2014-11-25 (11 years)Status:ClosedBusiness sector: Promotion immobilière de bureauxLocation: SAINT-OUEN-SUR-SEINE (93400), Seine-Saint-Denis
NEXIMMO 96 : revenue, balance sheet and financial ratios
NEXIMMO 96 is a French company now closed
founded 11 years ago,
formerly specialized in the sector Promotion immobilière de bureaux.
Based in SAINT-OUEN-SUR-SEINE (93400),
this company of category GE
shows in 2024 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, NEXIMMO 96 alcanza unos ingresos de 162 k€. Los ingresos disminuyen en el período 2017-2024 (TCAC: -43.0%). Caída significativa de -97% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 162 k€, es decir, una tasa del 100%. El EBITDA alcanza 487 k€, representando el 300.7% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +290.6 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 461 k€, es decir, el 285.2% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
161 810 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
161 810 €
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
486 513 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
486 513 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
461 417 €
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
300.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 35%. El equilibrio entre fondos propios y deuda es satisfactorio. El flujo de caja representa el 285.2% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
0.0%
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
34.931%
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
285.16%
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
0.0
Solvency indicators evolution NEXIMMO 96
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-227.367
77.076
4.218
189.852
-153.292
45.315
0.265
1.711
0.0
Financial autonomy
-7.087
0.528
0.153
2.004
-1.947
13.383
30.708
18.432
34.931
Repayment capacity
-2.7
0.161
-0.039
1.07
-0.483
0.334
0.003
0.019
0.0
Cash flow / Revenue
None%
12.084%
-197.78%
8.997%
-4.078%
15.938%
None%
11.285%
285.16%
Sector positioning
Ratio de endeudamiento
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.32
Q3: 146.65
Excelente
En 2024, el ratio de endeudamiento de NEXIMMO 96 (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
34.93%2024
2022
2023
2024
Q1: 1.14%
Med: 22.62%
Q3: 50.81%
Bueno
En 2024, el autonomía financiera de NEXIMMO 96 (34.9%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.0 ans2024
2022
2023
2024
Q1: -1.2 ans
Med: 0.0 ans
Q3: 1.13 ans
Bueno
En 2024, el capacidad de reembolso de NEXIMMO 96 (0.0 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.
Liquidity ratios
El ratio de liquidez se sitúa en 129.82. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
129.823
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 NEXIMMO 96
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
524.951
474.096
451.579
312.317
162.574
118.076
396.552
105.814
129.823
Interest coverage
-5.423
9.743
-8.672
0.714
-2.482
2.92
0.094
0.0
0.0
Sector positioning
Ratio de liquidez
129.822024
2022
2023
2024
Q1: 132.88
Med: 245.31
Q3: 892.78
Average-38 pts over 3 years
En 2024, el ratio de liquidez de NEXIMMO 96 (129.82) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.0x2024
2022
2023
2024
Q1: -10.51x
Med: 0.0x
Q3: 3.62x
Bueno
En 2024, el cobertura de intereses de NEXIMMO 96 (0.0x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 311 días. Plazo proveedores: -1326 días. El desfase de 1637 días pesa sobre la tesorería. El FM representa 5515 días de ingresos.
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
2 478 725 €
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
311 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
-1326 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
5515 j
WCR and payment terms evolution NEXIMMO 96
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
2 930 883 €
8 257 027 €
19 131 824 €
11 833 283 €
9 371 933 €
0 €
2 764 634 €
2 478 725 €
Inventory turnover (days)
0
402
186609
564
77
3
0
0
0
Customer payment term (days)
0
1026
184839
246
49
45
0
34
311
Supplier payment term (days)
162
69
135
157
355
538
-189
207
-1326
Positioning of NEXIMMO 96 in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of NEXIMMO 96 is estimated at
474 383 €
(range 172 998€ - 1 372 046€).
With an EBITDA of 486 513€, the sector multiple of 1.0x is applied.
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 value2024
80 tx
172k€474k€1372k€
474 383 €Range: 172 998€ - 1 372 046€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
486 513 €×1.0x
Estimation488 151 €
201 581€ - 1 484 684€
Revenue Multiple30%
161 810 €×0.28x
Estimation45 268 €
16 278€ - 111 334€
Net Income Multiple20%
461 417 €×2.3x
Estimation1 083 640 €
336 622€ - 2 981 522€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare NEXIMMO 96 with other companies in the same sector:
Yes, NEXIMMO 96 generated a net profit of 461 k€ in 2024.
Where is the headquarters of NEXIMMO 96 ?
The headquarters of NEXIMMO 96 is located in SAINT-OUEN-SUR-SEINE (93400), in the department Seine-Saint-Denis.
Where to find the tax return of NEXIMMO 96 ?
The tax return of NEXIMMO 96 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 NEXIMMO 96 operate?
NEXIMMO 96 operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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