Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1993-05-05 (33 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75008), Paris
OBELISQUE IMMOBILIER : revenue, balance sheet and financial ratios
OBELISQUE IMMOBILIER is a French company
founded 33 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OBELISQUE IMMOBILIER (SIREN 391198884)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 711 866 €
3 601 599 €
3 949 873 €
4 227 558 €
3 986 200 €
2 626 628 €
1 287 045 €
780 875 €
970 216 €
Net income
859 469 €
734 669 €
527 561 €
1 363 588 €
1 763 472 €
2 541 927 €
-411 145 €
662 111 €
4 338 759 €
EBITDA
1 058 076 €
1 062 661 €
1 836 818 €
2 193 467 €
1 415 391 €
936 126 €
540 415 €
230 158 €
740 253 €
Net margin
23.2%
20.4%
13.4%
32.3%
44.2%
96.8%
-31.9%
84.8%
447.2%
Revenue and income statement
In 2024, OBELISQUE IMMOBILIER achieves revenue of 3.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.3%. Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 3.7 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 1.1 M€, representing 28.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 859 k€, i.e. 23.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 711 866 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 711 866 €
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
1 058 076 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
928 825 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
859 469 €
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
28.5%
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 26.5% 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
74.097%
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
46.506%
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
26.524%
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
1.841
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
32.367
51.188
71.466
132.247
48.295
100.785
77.616
78.424
74.097
Financial autonomy
69.858
63.086
54.393
38.978
57.17
38.417
42.803
44.358
46.506
Repayment capacity
-2.587
3.88
-7.894
0.83
0.901
1.138
3.306
2.323
1.841
Cash flow / Revenue
-58.133%
87.352%
-33.473%
97.073%
45.238%
36.135%
13.405%
20.523%
26.524%
Sector positioning
Debt ratio
74.12024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average+6 pts over 3 years
In 2024, the debt ratio of OBELISQUE IMMOBILIER (74.10) 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
46.51%2024
2022
2023
2024
Q1: 4.58%
Med: 48.35%
Q3: 87.3%
Average
In 2024, the financial autonomy of OBELISQUE IMMOBILIER (46.5%) 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
1.84 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.02 years
Average-10 pts over 3 years
In 2024, the repayment capacity of OBELISQUE IMMOBILIER (1.84) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 143.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 11.9x. Operating income very largely covers interest expenses: high safety margin.
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
143.006
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
2022
2023
2024
Liquidity ratio
219.073
784.181
641.648
699.833
471.982
269.983
291.469
124.582
143.006
Interest coverage
0.0
0.002
0.538
0.0
1.069
0.323
0.0
0.005
11.908
Sector positioning
Liquidity ratio
143.012024
2022
2023
2024
Q1: 100.61
Med: 470.31
Q3: 3112.94
Average-14 pts over 3 years
In 2024, the liquidity ratio of OBELISQUE IMMOBILIER (143.01) 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
11.91x2024
2022
2023
2024
Q1: -71.25x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 3 years
In 2024, the interest coverage of OBELISQUE IMMOBILIER (11.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 48 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-17 days): operations structurally generate 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
-178 244 €
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
63 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
15 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
-17 j
WCR and payment terms evolution OBELISQUE 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
-183 720 €
1 094 303 €
318 505 €
550 673 €
12 995 €
-366 022 €
470 430 €
-377 664 €
-178 244 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
83
154
14
5
26
29
111
26
63
Supplier payment term (days)
33
41
152
16
83
23
18
21
15
Positioning of OBELISQUE IMMOBILIER in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of OBELISQUE IMMOBILIER is estimated at
4 147 679 €
(range 1 325 554€ - 9 174 759€).
With an EBITDA of 1 058 076€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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
62 tx
1325k€4147k€9174k€
4 147 679 €Range: 1 325 554€ - 9 174 759€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 058 076 €×4.8x
Estimation5 076 371 €
1 578 852€ - 11 427 759€
Revenue Multiple30%
3 711 866 €×0.30x
Estimation1 129 944 €
584 657€ - 3 146 207€
Net Income Multiple20%
859 469 €×7.4x
Estimation6 352 556 €
1 803 656€ - 12 585 090€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare OBELISQUE IMMOBILIER with other companies in the same sector:
Frequently asked questions about OBELISQUE IMMOBILIER
What is the revenue of OBELISQUE IMMOBILIER ?
The revenue of OBELISQUE IMMOBILIER in 2024 is 3.7 M€.
Is OBELISQUE IMMOBILIER profitable?
Yes, OBELISQUE IMMOBILIER generated a net profit of 859 k€ in 2024.
Where is the headquarters of OBELISQUE IMMOBILIER ?
The headquarters of OBELISQUE IMMOBILIER is located in PARIS (75008), in the department Paris.
Where to find the tax return of OBELISQUE IMMOBILIER ?
The tax return of OBELISQUE 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 OBELISQUE IMMOBILIER operate?
OBELISQUE IMMOBILIER operates in the sector Gestion de fonds (NAF code 66.30Z). 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