Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-12-28 (20 years)Status: ActiveBusiness sector: Promotion immobilière d'autres bâtimentsLocation: BONDUES (59910), Nord
RAMERY IMMOBILIER : revenue, balance sheet and financial ratios
RAMERY IMMOBILIER is a French company
founded 20 years ago,
specialized in the sector Promotion immobilière d'autres bâtiments.
Based in BONDUES (59910),
this company of category ETI
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RAMERY IMMOBILIER (SIREN 487741522)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 758 349 €
8 062 031 €
5 009 893 €
6 783 539 €
7 182 690 €
3 383 790 €
1 865 582 €
2 149 908 €
2 087 575 €
Net income
-1 039 453 €
-1 745 243 €
-1 040 242 €
-1 597 378 €
-3 716 391 €
152 273 €
-946 230 €
432 230 €
1 826 713 €
EBITDA
-2 034 279 €
-2 198 556 €
-2 059 301 €
-2 510 822 €
-2 569 583 €
-2 812 626 €
-2 612 859 €
-1 585 463 €
-432 242 €
Net margin
-27.7%
-21.6%
-20.8%
-23.5%
-51.7%
4.5%
-50.7%
20.1%
87.5%
Revenue and income statement
In 2024, RAMERY IMMOBILIER achieves revenue of 3.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.6%. Significant drop of -53% vs 2023. After deducting consumption (76 k€), gross margin stands at 3.7 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -54.1% of revenue. Warning negative scissor effect: despite revenue change (-53%), EBITDA varies by +7%, reducing margin by 26.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.0 M€ (-27.7% 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
3 758 349 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 681 952 €
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
-2 034 279 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 090 984 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 039 453 €
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
-54.1%
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 -388%. 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 -31%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-388.222%
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
-30.83%
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
-34.761%
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
-20.627
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
247.446
290.855
291.659
207.715
-604.689
-409.189
-537.296
-427.967
-388.222
Financial autonomy
26.365
22.015
22.039
24.774
-14.11
-22.629
-19.95
-24.381
-30.83
Repayment capacity
3.373
32.514
-5.434
72.694
-4.324
-6.232
-11.147
-14.277
-20.627
Cash flow / Revenue
88.5%
12.252%
-57.58%
1.817%
-30.225%
-30.425%
-40.177%
-21.941%
-34.761%
Sector positioning
Debt ratio
-388.222024
2022
2023
2024
Q1: -0.39
Med: 1.1
Q3: 136.85
Excellent
In 2024, the debt ratio of RAMERY IMMOBILIER (-388.22) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-30.83%2024
2022
2023
2024
Q1: -0.14%
Med: 9.3%
Q3: 49.18%
Average
In 2024, the financial autonomy of RAMERY IMMOBILIER (-30.8%) 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
-20.63 years2024
2022
2023
2024
Q1: -8.35 years
Med: 0.0 years
Q3: 0.84 years
Excellent
In 2024, the repayment capacity of RAMERY IMMOBILIER (-20.63) 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 885.31. 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
885.311
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
-82.291
Liquidity indicators evolution RAMERY 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
1044.572
653.444
629.877
386.521
412.455
382.455
736.739
523.988
885.311
Interest coverage
-28.512
-6.605
-4.372
-3.049
-7.499
-24.113
-26.753
-36.106
-82.291
Sector positioning
Liquidity ratio
885.312024
2022
2023
2024
Q1: 124.75
Med: 280.5
Q3: 1000.73
Good+7 pts over 3 years
In 2024, the liquidity ratio of RAMERY IMMOBILIER (885.31) 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
-82.29x2024
2022
2023
2024
Q1: -9.86x
Med: 0.0x
Q3: 5.47x
Average
In 2024, the interest coverage of RAMERY IMMOBILIER (-82.3x) 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: 132 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 38 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1955 days of revenue, i.e. 20.4 M€ to permanently finance. Over 2016-2024, WCR increased by +154%, 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
20 409 263 €
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
132 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
123 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
38 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
1955 j
WCR and payment terms evolution RAMERY 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
8 033 009 €
11 093 525 €
7 119 938 €
6 095 965 €
8 698 956 €
11 200 098 €
18 094 531 €
20 079 778 €
20 409 263 €
Inventory turnover (days)
220
194
230
119
42
45
60
18
38
Customer payment term (days)
84
42
135
192
79
61
130
140
132
Supplier payment term (days)
103
114
80
75
62
91
109
103
123
Positioning of RAMERY IMMOBILIER in its sector
Comparison with sector Promotion immobilière d'autres bâtiments
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of RAMERY IMMOBILIER is estimated at
1 051 440 €
(range 378 086€ - 2 585 956€).
The price/revenue ratio is 0.28x
(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
80 tx
378k€1051k€2585k€
1 051 440 €Range: 378 086€ - 2 585 956€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 758 349 €
×
0.28x
=1 051 440 €
Range: 378 086€ - 2 585 956€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière d'autres bâtiments)
Compare RAMERY IMMOBILIER with other companies in the same sector:
Frequently asked questions about RAMERY IMMOBILIER
What is the revenue of RAMERY IMMOBILIER ?
The revenue of RAMERY IMMOBILIER in 2024 is 3.8 M€.
Is RAMERY IMMOBILIER profitable?
RAMERY IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of RAMERY IMMOBILIER ?
The headquarters of RAMERY IMMOBILIER is located in BONDUES (59910), in the department Nord.
Where to find the tax return of RAMERY IMMOBILIER ?
The tax return of RAMERY 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 RAMERY IMMOBILIER operate?
RAMERY IMMOBILIER operates in the sector Promotion immobilière d'autres bâtiments (NAF code 41.10C). 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