Employees: 11 (2023.0)Legal category: SA (autres)Size: GECreation date: 2016-12-12 (9 years)Status: ActiveBusiness sector: Gestion de fondsLocation: ISSY-LES-MOULINEAUX (92130), Hauts-de-Seine
OFI INVEST REAL ESTATE : revenue, balance sheet and financial ratios
OFI INVEST REAL ESTATE is a French company
founded 9 years ago,
specialized in the sector Gestion de fonds.
Based in ISSY-LES-MOULINEAUX (92130),
this company of category GE
shows in 2024 a revenue of 59.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OFI INVEST REAL ESTATE (SIREN 824539407)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
59 078 448 €
60 883 523 €
6 174 772 €
2 029 429 €
1 448 556 €
1 089 772 €
1 089 799 €
50 000 €
N/C
Net income
8 689 035 €
9 980 751 €
928 162 €
511 891 €
-53 086 €
26 215 €
60 936 €
-865 593 €
-3 000 €
EBITDA
12 161 385 €
14 552 861 €
1 286 805 €
588 257 €
14 061 €
57 564 €
62 691 €
-857 746 €
-3 000 €
Net margin
14.7%
16.4%
15.0%
25.2%
-3.7%
2.4%
5.6%
-1731.2%
N/C
Revenue and income statement
In 2024, OFI INVEST REAL ESTATE achieves revenue of 59.1 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +174.7%. Slight decline of -3% vs 2023. After deducting consumption (0 €), gross margin stands at 59.1 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 12.2 M€, representing 20.6% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -16%, reducing margin by 3.3 pts. This reflects costs rising faster than 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 8.7 M€, i.e. 14.7% 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
59 078 448 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 078 448 €
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
12 161 385 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 119 463 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 689 035 €
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
20.6%
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 8%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.7% 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
7.768%
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
44.066%
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
14.706%
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
0.185
Solvency indicators evolution OFI INVEST REAL ESTATE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
1.11
14.372
7.768
Financial autonomy
99.7
54.568
45.352
35.943
56.09
67.494
53.238
54.446
44.066
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.236
0.315
0.185
Cash flow / Revenue
None%
-1730.45%
5.598%
2.431%
-3.63%
25.258%
15.025%
16.261%
14.706%
Sector positioning
Debt ratio
7.772024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Good+22 pts over 3 years
In 2024, the debt ratio of OFI INVEST REAL ESTATE (7.77) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
44.07%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average
In 2024, the financial autonomy of OFI INVEST REAL ESTATE (44.1%) 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
0.18 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of OFI INVEST REAL ESTATE (0.18) 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 190.15. 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
190.148
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 OFI INVEST REAL ESTATE
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
33333.333
199.735
176.872
148.684
222.765
294.183
218.137
265.117
190.148
Interest coverage
0.0
-0.098
1.208
0.405
2.034
0.367
-0.029
0.0
0.0
Sector positioning
Liquidity ratio
190.152024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average
In 2024, the liquidity ratio of OFI INVEST REAL ESTATE (190.15) 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
0.0x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Good
In 2024, the interest coverage of OFI INVEST REAL ESTATE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 159 days. Excellent situation: suppliers finance 124 days of the operating cycle (retail model). Overall, WCR represents 30 days of revenue, i.e. 5.0 M€ to permanently finance.
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
4 998 037 €
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
35 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
159 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
30 j
WCR and payment terms evolution OFI INVEST REAL ESTATE
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 €
4 017 €
194 398 €
252 173 €
100 834 €
-261 066 €
8 062 029 €
3 099 580 €
4 998 037 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
98
120
115
16
330
33
35
Supplier payment term (days)
300
91
94
181
93
123
1258
80
159
Positioning of OFI INVEST REAL ESTATE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of OFI INVEST REAL ESTATE is estimated at
47 413 435 €
(range 15 512 103€ - 106 143 656€).
With an EBITDA of 12 161 385€, 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
15512k€47413k€106143k€
47 413 435 €Range: 15 512 103€ - 106 143 656€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 161 385 €×4.8x
Estimation58 347 134 €
18 147 112€ - 131 349 144€
Revenue Multiple30%
59 078 448 €×0.30x
Estimation17 984 307 €
9 305 459€ - 50 075 360€
Net Income Multiple20%
8 689 035 €×7.4x
Estimation64 222 883 €
18 234 546€ - 127 232 380€
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 OFI INVEST REAL ESTATE with other companies in the same sector:
Frequently asked questions about OFI INVEST REAL ESTATE
What is the revenue of OFI INVEST REAL ESTATE ?
The revenue of OFI INVEST REAL ESTATE in 2024 is 59.1 M€.
Is OFI INVEST REAL ESTATE profitable?
Yes, OFI INVEST REAL ESTATE generated a net profit of 8.7 M€ in 2024.
Where is the headquarters of OFI INVEST REAL ESTATE ?
The headquarters of OFI INVEST REAL ESTATE is located in ISSY-LES-MOULINEAUX (92130), in the department Hauts-de-Seine.
Where to find the tax return of OFI INVEST REAL ESTATE ?
The tax return of OFI INVEST REAL ESTATE 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 OFI INVEST REAL ESTATE operate?
OFI INVEST REAL ESTATE 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