Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75010), Paris
SOC IMMOBILIERES SUISSE : revenue, balance sheet and financial ratios
SOC IMMOBILIERES SUISSE is a French company
founded 69 years ago,
specialized in the sector Location de logements.
Based in PARIS (75010),
this company of category PME
shows in 2024 a revenue of 415 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC IMMOBILIERES SUISSE (SIREN 572065167)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
415 387 €
388 837 €
380 994 €
380 151 €
366 353 €
357 668 €
302 510 €
345 844 €
345 844 €
Net income
63 013 €
113 741 €
170 923 €
128 729 €
56 434 €
85 925 €
10 369 €
63 643 €
63 643 €
EBITDA
266 820 €
230 923 €
306 024 €
292 538 €
270 370 €
260 936 €
177 186 €
241 826 €
241 826 €
Net margin
15.2%
29.3%
44.9%
33.9%
15.4%
24.0%
3.4%
18.4%
18.4%
Revenue and income statement
In 2024, SOC IMMOBILIERES SUISSE achieves revenue of 415 k€. Revenue is growing positively over 9 years (CAGR: +2.3%). Vs 2023: +7%. After deducting consumption (0 €), gross margin stands at 415 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 267 k€, representing 64.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 63 k€, i.e. 15.2% 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
415 387 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
415 387 €
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
266 820 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
93 394 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
63 013 €
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
63.7%
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 62%. 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 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 50.8% 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
55.521%
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
61.789%
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
50.773%
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
2.516
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
92.148
92.148
80.873
69.704
61.308
43.808
31.738
62.001
55.521
Financial autonomy
50.153
50.153
53.423
56.09
59.845
65.962
72.303
57.618
61.789
Repayment capacity
3.754
3.754
4.166
2.41
2.518
1.744
1.226
3.417
2.516
Cash flow / Revenue
53.413%
53.413%
42.794%
55.795%
45.447%
53.683%
62.377%
45.098%
50.773%
Sector positioning
Debt ratio
55.522024
2022
2023
2024
Q1: -231.15
Med: 0.0
Q3: 66.18
Average+15 pts over 3 years
In 2024, the debt ratio of SOC IMMOBILIERES SUISSE (55.52) 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
61.79%2024
2022
2023
2024
Q1: 0.0%
Med: 9.0%
Q3: 61.92%
Good+10 pts over 3 years
In 2024, the financial autonomy of SOC IMMOBILIERES SUISSE (61.8%) 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
2.52 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 15.96 years
Average
In 2024, the repayment capacity of SOC IMMOBILIERES SUISSE (2.52) 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 884.77. 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 5.6x. 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
884.774
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
2022
2023
2024
Liquidity ratio
656.188
656.188
796.389
563.925
968.343
822.149
1037.098
453.424
884.774
Interest coverage
7.754
7.754
5.0
2.969
2.448
1.871
1.407
2.545
5.582
Sector positioning
Liquidity ratio
884.772024
2022
2023
2024
Q1: 9.79
Med: 137.69
Q3: 788.97
Excellent
In 2024, the liquidity ratio of SOC IMMOBILIERES SUISSE (884.77) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
5.58x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.82x
Good+6 pts over 3 years
In 2024, the interest coverage of SOC IMMOBILIERES SUISSE (5.6x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. The company must finance 2 days of gap between collections and payments. Overall, WCR represents 207 days of revenue, i.e. 239 k€ to permanently finance. Over 2016-2024, WCR increased by +62%, 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
239 113 €
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
80 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
78 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
207 j
WCR and payment terms evolution SOC IMMOBILIERES SUISSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
147 720 €
147 720 €
84 612 €
44 941 €
95 809 €
156 098 €
147 624 €
221 485 €
239 113 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
43
43
17
23
35
70
87
74
80
Supplier payment term (days)
181
181
86
122
119
135
148
231
78
Positioning of SOC IMMOBILIERES SUISSE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of SOC IMMOBILIERES SUISSE is estimated at
933 470 €
(range 261 987€ - 1 676 687€).
With an EBITDA of 266 820€, 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
261k€933k€1676k€
933 470 €Range: 261 987€ - 1 676 687€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
266 820 €×5.6x
Estimation1 494 146 €
395 510€ - 2 666 867€
Revenue Multiple30%
415 387 €×0.81x
Estimation335 063 €
128 038€ - 624 810€
Net Income Multiple20%
63 013 €×6.8x
Estimation429 391 €
129 104€ - 779 057€
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 logements)
Compare SOC IMMOBILIERES SUISSE with other companies in the same sector:
Frequently asked questions about SOC IMMOBILIERES SUISSE
What is the revenue of SOC IMMOBILIERES SUISSE ?
The revenue of SOC IMMOBILIERES SUISSE in 2024 is 415 k€.
Is SOC IMMOBILIERES SUISSE profitable?
Yes, SOC IMMOBILIERES SUISSE generated a net profit of 63 k€ in 2024.
Where is the headquarters of SOC IMMOBILIERES SUISSE ?
The headquarters of SOC IMMOBILIERES SUISSE is located in PARIS (75010), in the department Paris.
Where to find the tax return of SOC IMMOBILIERES SUISSE ?
The tax return of SOC IMMOBILIERES SUISSE 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 SOC IMMOBILIERES SUISSE operate?
SOC IMMOBILIERES SUISSE operates in the sector Location de logements (NAF code 68.20A). 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