Employees: 01 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1993-06-22 (32 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75013), Paris
PROCIVIS IMMOBILIER : revenue, balance sheet and financial ratios
PROCIVIS IMMOBILIER is a French company
founded 32 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75013),
this company of category ETI
shows in 2024 a revenue of 90 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROCIVIS IMMOBILIER (SIREN 391779196)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
90 114 €
137 370 €
2 836 441 €
2 829 770 €
2 843 894 €
2 736 444 €
2 734 354 €
2 846 530 €
Net income
217 137 €
-928 252 €
184 256 €
327 505 €
372 509 €
496 918 €
500 216 €
5 026 753 €
EBITDA
-325 303 €
-348 871 €
-335 251 €
-931 305 €
-227 268 €
113 947 €
-8 824 €
50 869 €
Net margin
241.0%
-675.7%
6.5%
11.6%
13.1%
18.2%
18.3%
176.6%
Revenue and income statement
In 2024, PROCIVIS IMMOBILIER achieves revenue of 90 k€. Revenue is declining over the period 2016-2024 (CAGR: -35.1%). Significant drop of -34% vs 2023. After deducting consumption (0 €), gross margin stands at 90 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 -325 k€, representing -361.0% of revenue. Warning negative scissor effect: despite revenue change (-34%), EBITDA varies by +7%, reducing margin by 107.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 217 k€, i.e. 241.0% 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
90 114 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
90 114 €
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
-325 303 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-308 767 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
217 137 €
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
-361.0%
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 2%. 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 98%. 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 3.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 376.9% 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
1.618%
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
97.733%
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
376.931%
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
3.068
Solvency indicators evolution PROCIVIS IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
29.358
12.31
10.158
7.052
4.24
3.504
1.71
1.618
Financial autonomy
76.258
87.548
88.83
91.553
93.32
94.452
97.532
97.733
Repayment capacity
3.229
10.344
6.172
6.381
8.322
2.544
-1.165
3.068
Cash flow / Revenue
182.894%
25.225%
35.316%
23.237%
11.025%
30.069%
-675.731%
376.931%
Sector positioning
Debt ratio
1.622024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good
In 2024, the debt ratio of PROCIVIS IMMOBILIER (1.62) 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
97.73%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of PROCIVIS IMMOBILIER (97.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
3.07 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+8 pts over 3 years
In 2024, the repayment capacity of PROCIVIS IMMOBILIER (3.07) 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 1140.12. 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
1140.123
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
2023
2024
Liquidity ratio
1706.131
736.684
534.566
457.052
329.306
389.525
1001.632
1140.123
Interest coverage
1109.019
-4515.583
475.517
-197.549
-75.136
-193.864
-512.202
-75.1
Sector positioning
Liquidity ratio
1140.122024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+8 pts over 3 years
In 2024, the liquidity ratio of PROCIVIS IMMOBILIER (1140.12) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-75.1x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of PROCIVIS IMMOBILIER (-75.1x) 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: 944 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 314 days. The gap of 630 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 (-944 days): operations structurally generate cash. Notable WCR improvement over the period (-112%), freeing up 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
-236 244 €
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
944 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
314 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
-944 j
WCR and payment terms evolution PROCIVIS IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
1 929 378 €
1 442 590 €
171 466 €
-145 721 €
208 865 €
-148 771 €
-56 017 €
-236 244 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
143
79
109
119
130
113
1310
944
Supplier payment term (days)
89
110
160
81
110
92
306
314
Positioning of PROCIVIS IMMOBILIER in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of PROCIVIS IMMOBILIER is estimated at
158 638 €
(range 100 678€ - 686 516€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
100k€158k€686k€
158 638 €Range: 100 678€ - 686 516€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
90 114 €×0.59x
Estimation53 057 €
33 008€ - 63 074€
Net Income Multiple20%
217 137 €×1.5x
Estimation317 012 €
202 185€ - 1 621 679€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare PROCIVIS IMMOBILIER with other companies in the same sector:
Frequently asked questions about PROCIVIS IMMOBILIER
What is the revenue of PROCIVIS IMMOBILIER ?
The revenue of PROCIVIS IMMOBILIER in 2024 is 90 k€.
Is PROCIVIS IMMOBILIER profitable?
Yes, PROCIVIS IMMOBILIER generated a net profit of 217 k€ in 2024.
Where is the headquarters of PROCIVIS IMMOBILIER ?
The headquarters of PROCIVIS IMMOBILIER is located in PARIS (75013), in the department Paris.
Where to find the tax return of PROCIVIS IMMOBILIER ?
The tax return of PROCIVIS 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 PROCIVIS IMMOBILIER operate?
PROCIVIS IMMOBILIER operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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