S'ANTONI IMMOBILIER & CO : revenue, balance sheet and financial ratios
S'ANTONI IMMOBILIER & CO is a French company
founded 19 years ago,
specialized in the sector Agences immobilières.
Based in BESSAN (34550),
this company of category PME
shows in 2024 a revenue of 982 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S'ANTONI IMMOBILIER & CO (SIREN 494490022)
Indicator
2024
2023
2022
2021
2020
2015
Revenue
981 628 €
968 555 €
1 160 915 €
798 511 €
472 821 €
27 097 €
Net income
48 898 €
35 248 €
121 171 €
77 647 €
37 902 €
-143 653 €
EBITDA
129 294 €
107 362 €
195 432 €
124 571 €
66 677 €
-4 719 €
Net margin
5.0%
3.6%
10.4%
9.7%
8.0%
-530.1%
Revenue and income statement
In 2024, S'ANTONI IMMOBILIER & CO achieves revenue of 982 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +49.0%. Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 982 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 129 k€, representing 13.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 49 k€, i.e. 5.0% 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
981 628 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
981 628 €
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
129 294 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
70 012 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 898 €
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
13.1%
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 14%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
13.516%
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
3.195%
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
7.178%
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
0.137
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution S'ANTONI IMMOBILIER & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2020
2021
2022
2023
2024
Debt ratio
0.0
543.938
288.486
206.989
382.868
13.516
Financial autonomy
0.0
56.147
41.157
34.364
31.164
3.195
Repayment capacity
0.0
6.753
3.158
2.171
4.293
0.137
Cash flow / Revenue
-527.165%
11.176%
12.053%
12.225%
5.797%
7.178%
Sector positioning
Debt ratio
13.522024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average-23 pts over 3 years
In 2024, the debt ratio of S'ANTONI IMMOBILIER & CO (13.52) 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
3.19%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Average-26 pts over 3 years
In 2024, the financial autonomy of S'ANTONI IMMOBILIER & CO (3.2%) 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
0.14 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average-23 pts over 3 years
In 2024, the repayment capacity of S'ANTONI IMMOBILIER & CO (0.14) 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 48.98. 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 13.1x. 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
48.976
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
13.122
Liquidity indicators evolution S'ANTONI IMMOBILIER & CO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2020
2021
2022
2023
2024
Liquidity ratio
537.838
92.68
67.329
89.673
55.964
48.976
Interest coverage
0.0
4.76
2.741
2.137
5.066
13.122
Sector positioning
Liquidity ratio
48.982024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch-12 pts over 3 years
In 2024, the liquidity ratio of S'ANTONI IMMOBILIER & CO (48.98) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
13.12x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Excellent
In 2024, the interest coverage of S'ANTONI IMMOBILIER & CO (13.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 109 days. Excellent situation: suppliers finance 103 days of the operating cycle (retail model). WCR is negative (-193 days): operations structurally generate cash. Notable WCR improvement over the period (-5378%), 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
-526 800 €
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
6 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
109 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
-193 j
WCR and payment terms evolution S'ANTONI IMMOBILIER & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2020
2021
2022
2023
2024
Operating WCR
9 981 €
-194 093 €
-289 141 €
-271 503 €
-387 461 €
-526 800 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
20
3
6
8
5
6
Supplier payment term (days)
57
66
68
108
99
109
Positioning of S'ANTONI IMMOBILIER & CO in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of S'ANTONI IMMOBILIER & CO is estimated at
347 002 €
(range 148 978€ - 538 224€).
With an EBITDA of 129 294€, the sector multiple of 3.1x is applied.
The price/revenue ratio is 0.33x
(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
64 tx
148k€347k€538k€
347 002 €Range: 148 978€ - 538 224€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
129 294 €×3.1x
Estimation402 678 €
145 078€ - 419 281€
Revenue Multiple30%
981 628 €×0.33x
Estimation322 129 €
182 960€ - 733 200€
Net Income Multiple20%
48 898 €×5.0x
Estimation245 122 €
107 757€ - 543 122€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 S'ANTONI IMMOBILIER & CO with other companies in the same sector:
Frequently asked questions about S'ANTONI IMMOBILIER & CO
What is the revenue of S'ANTONI IMMOBILIER & CO ?
The revenue of S'ANTONI IMMOBILIER & CO in 2024 is 982 k€.
Is S'ANTONI IMMOBILIER & CO profitable?
Yes, S'ANTONI IMMOBILIER & CO generated a net profit of 49 k€ in 2024.
Where is the headquarters of S'ANTONI IMMOBILIER & CO ?
The headquarters of S'ANTONI IMMOBILIER & CO is located in BESSAN (34550), in the department Herault.
Where to find the tax return of S'ANTONI IMMOBILIER & CO ?
The tax return of S'ANTONI IMMOBILIER & CO 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 S'ANTONI IMMOBILIER & CO operate?
S'ANTONI IMMOBILIER & CO 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