Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1991-01-07 (35 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MARSEILLE (13006), Bouches-du-Rhone
SAINT JOHN'S IMMOBILIER : revenue, balance sheet and financial ratios
SAINT JOHN'S IMMOBILIER is a French company
founded 35 years ago,
specialized in the sector Agences immobilières.
Based in MARSEILLE (13006),
this company of category PME
shows in 2017 a revenue of 27 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT JOHN'S IMMOBILIER (SIREN 380485870)
Indicator
2017
2016
2015
Revenue
27 417 €
66 041 €
112 719 €
Net income
60 992 €
-7 €
1 634 €
EBITDA
-8 179 €
1 095 €
4 009 €
Net margin
222.5%
-0.0%
1.4%
Revenue and income statement
In 2017, SAINT JOHN'S IMMOBILIER achieves revenue of 27 k€. Revenue is declining over the period 2015-2017 (CAGR: -50.7%). Significant drop of -58% vs 2016. After deducting consumption (0 €), gross margin stands at 27 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 -8 k€, representing -29.8% of revenue. Warning negative scissor effect: despite revenue change (-58%), EBITDA varies by -847%, reducing margin by 31.5 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 61 k€, i.e. 222.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
27 417 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 417 €
EBITDA (2017)
?
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
-8 179 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 286 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 992 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-29.8%
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 9%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.563%
Financial autonomy (2017)
?
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
60.219%
Cash flow / Revenue (2017)
?
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
-65.441%
Repayment capacity (2017)
?
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
-0.358
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAINT JOHN'S IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Debt ratio
16.207
120.126
8.563
Financial autonomy
13.338
16.772
60.219
Repayment capacity
0.634
16.024
-0.358
Cash flow / Revenue
3.194%
1.599%
-65.441%
Sector positioning
Debt ratio
8.562017
2015
2016
2017
Q1: 0.0
Med: 9.57
Q3: 63.73
Good-8 pts over 3 years
In 2017, the debt ratio of SAINT JOHN'S IMMOBILIER (8.56) 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
60.22%2017
2015
2016
2017
Q1: 6.08%
Med: 30.31%
Q3: 58.98%
Excellent+34 pts over 3 years
In 2017, the financial autonomy of SAINT JOHN'S IMMOBILIER (60.2%) 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
-0.36 years2017
2015
2016
2017
Q1: 0.0 years
Med: 0.02 years
Q3: 1.24 years
Excellent-41 pts over 3 years
In 2017, the repayment capacity of SAINT JOHN'S IMMOBILIER (-0.36) 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 210.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
210.297
Interest coverage (2017)
?
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
-0.99
Liquidity indicators evolution SAINT JOHN'S IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
Liquidity ratio
84.374
95.632
210.297
Interest coverage
0.0
3.47
-0.99
Sector positioning
Liquidity ratio
210.32017
2015
2016
2017
Q1: 105.1
Med: 167.3
Q3: 350.16
Good+32 pts over 3 years
In 2017, the liquidity ratio of SAINT JOHN'S IMMOBILIER (210.30) 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
-0.99x2017
2015
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 1.56x
Average
In 2017, the interest coverage of SAINT JOHN'S IMMOBILIER (-1.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 102 days of the operating cycle (retail model). WCR is negative (-364 days): operations structurally generate cash. Over 2015-2017, WCR increased by +46%, requiring additional financing.
Operating WCR (2017)
?
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
-27 748 €
Customer credit (2017)
?
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
0 j
Supplier credit (2017)
?
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
102 j
Inventory turnover (2017)
?
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 (2017)
?
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
-364 j
WCR and payment terms evolution SAINT JOHN'S IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Operating WCR
-51 052 €
-32 210 €
-27 748 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
23
18
0
Supplier payment term (days)
198
72
102
Positioning of SAINT JOHN'S IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 81 transactions of similar company sales
in 2017,
the value of SAINT JOHN'S IMMOBILIER is estimated at
63 688 €
(range 24 199€ - 267 487€).
The price/revenue ratio is 0.44x
(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 value2017
81 tx
24k€63k€267k€
63 688 €Range: 24 199€ - 267 487€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
27 417 €×0.44x
Estimation12 018 €
4 720€ - 19 864€
Net Income Multiple20%
60 992 €×2.3x
Estimation141 193 €
53 420€ - 638 923€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 81 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 SAINT JOHN'S IMMOBILIER with other companies in the same sector:
Frequently asked questions about SAINT JOHN'S IMMOBILIER
What is the revenue of SAINT JOHN'S IMMOBILIER ?
The revenue of SAINT JOHN'S IMMOBILIER in 2017 is 27 k€.
Is SAINT JOHN'S IMMOBILIER profitable?
Yes, SAINT JOHN'S IMMOBILIER generated a net profit of 61 k€ in 2017.
Where is the headquarters of SAINT JOHN'S IMMOBILIER ?
The headquarters of SAINT JOHN'S IMMOBILIER is located in MARSEILLE (13006), in the department Bouches-du-Rhone.
Where to find the tax return of SAINT JOHN'S IMMOBILIER ?
The tax return of SAINT JOHN'S 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 SAINT JOHN'S IMMOBILIER operate?
SAINT JOHN'S IMMOBILIER 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