NORMANDIE SEINE IMMOBILIER : revenue, balance sheet and financial ratios
NORMANDIE SEINE IMMOBILIER is a French company
founded 17 years ago,
specialized in the sector Agences immobilières.
Based in ISNEAUVILLE (76230),
this company of category GE
shows in 2024 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NORMANDIE SEINE IMMOBILIER (SIREN 501571012)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 598 437 €
5 671 836 €
4 980 122 €
4 940 983 €
7 497 736 €
7 824 744 €
8 023 722 €
7 548 023 €
6 989 991 €
Net income
-392 813 €
-742 750 €
-479 585 €
850 463 €
319 305 €
581 580 €
744 142 €
148 774 €
-623 576 €
EBITDA
-260 853 €
-406 015 €
-173 860 €
177 443 €
335 325 €
778 855 €
1 072 853 €
631 094 €
-380 376 €
Net margin
-7.0%
-13.1%
-9.6%
17.2%
4.3%
7.4%
9.3%
2.0%
-8.9%
Revenue and income statement
In 2024, NORMANDIE SEINE IMMOBILIER achieves revenue of 5.6 M€. Activity remains stable over the period (CAGR: -2.7%). Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 5.6 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 -261 k€, representing -4.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -393 k€ (-7.0% 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
5 598 437 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 598 437 €
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
-260 853 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-342 328 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-392 813 €
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
-4.6%
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 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. 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
44.833%
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
28.134%
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
-5.579%
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
-10.206
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution NORMANDIE SEINE IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
272.556
255.781
201.213
164.602
100.112
0.0
24.143
27.258
44.833
Financial autonomy
13.444
13.557
16.528
18.601
21.259
41.023
30.733
30.504
28.134
Repayment capacity
-19.082
19.268
10.155
9.305
14.736
0.0
-8.885
-5.127
-10.206
Cash flow / Revenue
-5.926%
5.347%
9.356%
9.909%
4.272%
0.698%
-4.483%
-7.046%
-5.579%
Sector positioning
Debt ratio
44.832024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+12 pts over 3 years
In 2024, the debt ratio of NORMANDIE SEINE IMMOBILIER (44.83) 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
28.13%2024
2022
2023
2024
Q1: 2.93%
Med: 25.86%
Q3: 59.99%
Good
In 2024, the financial autonomy of NORMANDIE SEINE IMMOBILIER (28.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-10.21 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent
In 2024, the repayment capacity of NORMANDIE SEINE IMMOBILIER (-10.21) 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 98.60. 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
98.601
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
-35.518
Liquidity indicators evolution NORMANDIE SEINE IMMOBILIER
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
121.365
122.61
118.456
116.793
99.53
99.518
109.655
94.205
98.601
Interest coverage
-0.943
0.379
0.123
0.052
0.0
0.0
-0.777
-14.234
-35.518
Sector positioning
Liquidity ratio
98.62024
2022
2023
2024
Q1: 103.88
Med: 180.17
Q3: 474.31
Watch
In 2024, the liquidity ratio of NORMANDIE SEINE IMMOBILIER (98.60) 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
-35.52x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average
In 2024, the interest coverage of NORMANDIE SEINE IMMOBILIER (-35.5x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. Excellent situation: suppliers finance 75 days of the operating cycle (retail model). Overall, WCR represents 18 days of revenue, i.e. 281 k€ to permanently finance. Over 2016-2024, WCR increased by +103%, requiring additional financing.
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
281 209 €
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
19 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
94 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
18 j
WCR and payment terms evolution NORMANDIE SEINE IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-8 867 922 €
-1 252 368 €
-1 049 744 €
-1 426 138 €
-1 992 748 €
-2 200 220 €
-368 280 €
-328 569 €
281 209 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
32
32
31
21
38
7
17
19
Supplier payment term (days)
72
86
102
87
66
75
112
109
94
Positioning of NORMANDIE SEINE IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of NORMANDIE SEINE IMMOBILIER is estimated at
1 837 173 €
(range 1 043 457€ - 4 181 597€).
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
1043k€1837k€4181k€
1 837 173 €Range: 1 043 457€ - 4 181 597€
NAF 5 année 2024
Valuation method used
Revenue Multiple
5 598 437 €
×
0.33x
=1 837 173 €
Range: 1 043 458€ - 4 181 598€
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 NORMANDIE SEINE IMMOBILIER with other companies in the same sector:
Frequently asked questions about NORMANDIE SEINE IMMOBILIER
What is the revenue of NORMANDIE SEINE IMMOBILIER ?
The revenue of NORMANDIE SEINE IMMOBILIER in 2024 is 5.6 M€.
Is NORMANDIE SEINE IMMOBILIER profitable?
NORMANDIE SEINE IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of NORMANDIE SEINE IMMOBILIER ?
The headquarters of NORMANDIE SEINE IMMOBILIER is located in ISNEAUVILLE (76230), in the department Seine-Maritime.
Where to find the tax return of NORMANDIE SEINE IMMOBILIER ?
The tax return of NORMANDIE SEINE 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 NORMANDIE SEINE IMMOBILIER operate?
NORMANDIE SEINE 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