Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-12-15 (24 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: VINCENNES (94300), Val-de-Marne
RESEAUX IMMO : revenue, balance sheet and financial ratios
RESEAUX IMMO is a French company
founded 24 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in VINCENNES (94300),
this company of category PME
shows in 2024 a revenue of 377 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESEAUX IMMO (SIREN 440299360)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
377 256 €
390 384 €
388 339 €
363 994 €
377 014 €
372 934 €
376 454 €
338 016 €
312 797 €
226 438 €
159 499 €
162 446 €
Net income
79 707 €
487 263 €
107 413 €
115 161 €
153 831 €
155 311 €
107 334 €
83 769 €
139 748 €
31 175 €
96 679 €
217 043 €
EBITDA
198 645 €
251 751 €
142 845 €
153 987 €
224 108 €
194 561 €
187 562 €
149 995 €
206 087 €
-10 034 €
78 584 €
81 600 €
Net margin
21.1%
124.8%
27.7%
31.6%
40.8%
41.6%
28.5%
24.8%
44.7%
13.8%
60.6%
133.6%
Revenue and income statement
In 2024, RESEAUX IMMO achieves revenue of 377 k€. Over the period 2013-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.0%. Slight decline of -3% vs 2023. After deducting consumption (0 €), gross margin stands at 377 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 199 k€, representing 52.7% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -21%, reducing margin by 11.8 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 80 k€, i.e. 21.1% 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
377 256 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
377 256 €
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
198 645 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-101 136 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 707 €
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
52.7%
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 90%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 3.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 87.7% 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
90.307%
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
49.027%
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
87.685%
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
3.048
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
368.097
268.842
420.964
310.737
312.494
254.551
190.969
153.519
125.248
102.28
88.213
90.307
Financial autonomy
19.822
26.12
18.459
23.493
23.665
27.261
33.704
38.665
43.925
47.877
49.23
49.027
Repayment capacity
17.357
8.819
13.013
6.766
8.524
6.89
6.017
4.795
4.843
4.198
5.671
3.048
Cash flow / Revenue
67.781%
117.709%
92.441%
115.521%
94.422%
95.974%
96.45%
109.299%
99.618%
94.711%
49.686%
87.685%
Sector positioning
Debt ratio
90.312024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average
In 2024, the debt ratio of RESEAUX IMMO (90.31) 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
49.03%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Good+6 pts over 3 years
In 2024, the financial autonomy of RESEAUX IMMO (49.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.05 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Average
In 2024, the repayment capacity of RESEAUX IMMO (3.05) 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 528.76. 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 6.6x. 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
528.763
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
6.648
Liquidity indicators evolution RESEAUX IMMO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.904
149.403
64.979
108.318
92.924
100.05
154.046
489.658
1296.726
656.214
295.807
528.763
Interest coverage
78.444
64.505
-502.163
27.28
33.176
23.914
18.411
13.529
17.245
15.471
6.957
6.648
Sector positioning
Liquidity ratio
528.762024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Good-6 pts over 3 years
In 2024, the liquidity ratio of RESEAUX IMMO (528.76) 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
6.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Good-17 pts over 3 years
In 2024, the interest coverage of RESEAUX IMMO (6.7x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. Favorable situation: supplier credit is longer than customer credit by 24 days. WCR is negative (-51 days): operations structurally generate cash. Over 2013-2024, WCR increased by +33%, 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
-53 427 €
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
3 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
27 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
-51 j
WCR and payment terms evolution RESEAUX IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-79 767 €
-31 579 €
29 962 €
-51 931 €
-1 805 €
-1 028 €
-51 651 €
-36 393 €
-20 959 €
8 458 €
-172 085 €
-53 427 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
31
29
13
14
10
8
31
12
23
50
3
Supplier payment term (days)
3
7
202
0
53
100
10
0
0
107
10
27
Positioning of RESEAUX IMMO in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of RESEAUX IMMO is estimated at
756 110 €
(range 214 773€ - 1 360 055€).
With an EBITDA of 198 645€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
214k€756k€1360k€
756 110 €Range: 214 773€ - 1 360 055€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
198 645 €×5.6x
Estimation1 112 378 €
294 454€ - 1 985 457€
Revenue Multiple30%
377 256 €×0.81x
Estimation304 305 €
116 285€ - 567 455€
Net Income Multiple20%
79 707 €×6.8x
Estimation543 150 €
163 308€ - 985 452€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare RESEAUX IMMO with other companies in the same sector:
Yes, RESEAUX IMMO generated a net profit of 80 k€ in 2024.
Where is the headquarters of RESEAUX IMMO ?
The headquarters of RESEAUX IMMO is located in VINCENNES (94300), in the department Val-de-Marne.
Where to find the tax return of RESEAUX IMMO ?
The tax return of RESEAUX IMMO 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 RESEAUX IMMO operate?
RESEAUX IMMO operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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