Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-05-05 (10 years)Status: ActiveBusiness sector: Agences immobilièresLocation: AGEN (47000), Lot-et-Garonne
OFFICE DE L'EXPERTISE : revenue, balance sheet and financial ratios
OFFICE DE L'EXPERTISE is a French company
founded 10 years ago,
specialized in the sector Agences immobilières.
Based in AGEN (47000),
this company of category PME
shows in 2025 a revenue of 5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OFFICE DE L'EXPERTISE (SIREN 811854496)
Indicator
2025
2024
2023
2021
2020
2018
2017
2016
Revenue
5 418 €
23 917 €
18 760 €
25 346 €
13 883 €
11 867 €
18 492 €
9 600 €
Net income
-3 970 €
-1 399 €
-1 360 €
11 554 €
437 €
2 970 €
1 180 €
-5 775 €
EBITDA
-4 591 €
2 938 €
4 026 €
12 757 €
809 €
3 331 €
1 215 €
-5 775 €
Net margin
-73.3%
-5.8%
-7.2%
45.6%
3.1%
25.0%
6.4%
-60.2%
Revenue and income statement
In 2025, OFFICE DE L'EXPERTISE achieves revenue of 5 k€. Revenue is declining over the period 2016-2025 (CAGR: -6.2%). Significant drop of -77% vs 2024. After deducting consumption (0 €), gross margin stands at 5 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 -5 k€, representing -84.7% of revenue. Warning negative scissor effect: despite revenue change (-77%), EBITDA varies by -256%, reducing margin by 97.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4 k€ (-73.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 418 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 418 €
EBITDA (2025)
?
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
-4 591 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 914 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 970 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-84.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
38.095%
Financial autonomy (2025)
?
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
2.182%
Cash flow / Revenue (2025)
?
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
-48.819%
Repayment capacity (2025)
?
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
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution OFFICE DE L'EXPERTISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2023
2024
2025
Debt ratio
-155.059
-248.746
-368.218
-982.282
117.625
178.114
0.0
38.095
Financial autonomy
275.732
145.093
104.113
102.378
53.175
61.872
0.0
2.182
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-60.156%
6.381%
28.069%
5.827%
50.335%
21.461%
11.569%
-48.819%
Sector positioning
Debt ratio
38.092025
2023
2024
2025
Q1: 0.01
Med: 9.42
Q3: 52.76
Average-8 pts over 3 years
In 2025, the debt ratio of OFFICE DE L'EXPERTISE (38.09) 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
2.18%2025
2023
2024
2025
Q1: 6.31%
Med: 33.52%
Q3: 61.17%
Average-50 pts over 3 years
In 2025, the financial autonomy of OFFICE DE L'EXPERTISE (2.2%) 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
0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 1.17 years
Excellent-25 pts over 3 years
In 2025, the repayment capacity of OFFICE DE L'EXPERTISE (0.00) 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 37.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
37.605
Interest coverage (2025)
?
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
-7.166
Liquidity indicators evolution OFFICE DE L'EXPERTISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2023
2024
2025
Liquidity ratio
28.164
64.808
69.737
74.642
84.665
59.217
80.171
37.605
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
5.752
-7.166
Sector positioning
Liquidity ratio
37.62025
2023
2024
2025
Q1: 108.7
Med: 191.05
Q3: 464.46
Watch-15 pts over 3 years
In 2025, the liquidity ratio of OFFICE DE L'EXPERTISE (37.60) 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
-7.17x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 1.77x
Watch
In 2025, the interest coverage of OFFICE DE L'EXPERTISE (-7.2x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 53 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 (-352 days): operations structurally generate cash. Over 2016-2025, WCR increased by +35%, requiring additional financing.
Operating WCR (2025)
?
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
-5 303 €
Customer credit (2025)
?
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
53 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 (2025)
?
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
-352 j
WCR and payment terms evolution OFFICE DE L'EXPERTISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2023
2024
2025
Operating WCR
-8 132 €
-10 419 €
-4 977 €
-4 428 €
-9 528 €
-4 635 €
-6 556 €
-5 303 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
22
0
83
36
54
3
53
Supplier payment term (days)
51
0
0
0
0
0
53
0
Positioning of OFFICE DE L'EXPERTISE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 55 transactions of similar company sales
in 2025,
the value of OFFICE DE L'EXPERTISE is estimated at
1 158 €
(range 476€ - 2 790€).
The price/revenue ratio is 0.21x
(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 value2025
55 tx
0k€1k€2k€
1 158 €Range: 476€ - 2 790€
NAF 5 année 2025
Valuation method used
Revenue Multiple
5 418 €
×
0.21x
=1 158 €
Range: 476€ - 2 791€
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 55 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 OFFICE DE L'EXPERTISE with other companies in the same sector:
Frequently asked questions about OFFICE DE L'EXPERTISE
What is the revenue of OFFICE DE L'EXPERTISE ?
The revenue of OFFICE DE L'EXPERTISE in 2025 is 5 k€.
Is OFFICE DE L'EXPERTISE profitable?
OFFICE DE L'EXPERTISE recorded a net loss in 2025.
Where is the headquarters of OFFICE DE L'EXPERTISE ?
The headquarters of OFFICE DE L'EXPERTISE is located in AGEN (47000), in the department Lot-et-Garonne.
Where to find the tax return of OFFICE DE L'EXPERTISE ?
The tax return of OFFICE DE L'EXPERTISE 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 OFFICE DE L'EXPERTISE operate?
OFFICE DE L'EXPERTISE 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