Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-13 (14 years)Status: ActiveBusiness sector: Agences immobilièresLocation: ORLEANS (45000), Loiret
SOLUTION IMMOBILIERE ORLEANAISE : revenue, balance sheet and financial ratios
SOLUTION IMMOBILIERE ORLEANAISE is a French company
founded 14 years ago,
specialized in the sector Agences immobilières.
Based in ORLEANS (45000),
this company of category PME
shows in 2024 a revenue of 768 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLUTION IMMOBILIERE ORLEANAISE (SIREN 533620134)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
768 189 €
1 400 769 €
1 748 985 €
1 365 998 €
1 216 340 €
748 728 €
752 526 €
Net income
-862 076 €
18 575 €
139 839 €
192 855 €
114 151 €
29 202 €
25 132 €
EBITDA
-246 718 €
37 061 €
196 157 €
246 857 €
162 450 €
69 803 €
105 971 €
Net margin
-112.2%
1.3%
8.0%
14.1%
9.4%
3.9%
3.3%
Revenue and income statement
In 2024, SOLUTION IMMOBILIERE ORLEANAISE achieves revenue of 768 k€. Revenue is growing positively over 7 years (CAGR: +0.3%). Significant drop of -45% vs 2023. After deducting consumption (0 €), gross margin stands at 768 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 -247 k€, representing -32.1% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -766%, reducing margin by 34.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -862 k€ (-112.2% 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
768 189 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
768 189 €
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
-246 718 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-625 927 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-862 076 €
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
-32.1%
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 -51%. 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 -76%. 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
-51.377%
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
-76.011%
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
-31.28%
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
-1.072
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
124.405
59.977
52.059
66.936
115.683
115.967
-51.377
Financial autonomy
14.777
21.465
29.632
31.245
22.54
23.199
-76.011
Repayment capacity
2.193
-358.967
1.167
2.135
4.114
-6.757
-1.072
Cash flow / Revenue
7.228%
-0.028%
2.701%
9.918%
5.164%
-3.163%
-31.28%
Sector positioning
Debt ratio
-51.382024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Excellent-50 pts over 3 years
In 2024, the debt ratio of SOLUTION IMMOBILIERE ORLE... (-51.38) 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
-76.01%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Average-15 pts over 3 years
In 2024, the financial autonomy of SOLUTION IMMOBILIERE ORLE... (-76.0%) 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
-1.07 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SOLUTION IMMOBILIERE ORLE... (-1.07) 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 46.65. 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
46.647
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
116.554
110.975
126.58
188.93
175.999
148.715
46.647
Interest coverage
6.879
13.806
4.342
1.475
3.295
36.885
-3.481
Sector positioning
Liquidity ratio
46.652024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch-32 pts over 3 years
In 2024, the liquidity ratio of SOLUTION IMMOBILIERE ORLE... (46.65) 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
-3.48x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Average-50 pts over 3 years
In 2024, the interest coverage of SOLUTION IMMOBILIERE ORLE... (-3.5x) 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: 292 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. The gap of 141 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-88 days): operations structurally generate cash. Notable WCR improvement over the period (-160%), 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
-187 622 €
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
292 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
151 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
-88 j
WCR and payment terms evolution SOLUTION IMMOBILIERE ORLEANAISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
313 758 €
273 952 €
434 027 €
758 088 €
787 288 €
692 260 €
-187 622 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
139
118
118
168
152
171
292
Supplier payment term (days)
172
166
97
78
79
69
151
Positioning of SOLUTION IMMOBILIERE ORLEANAISE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of SOLUTION IMMOBILIERE ORLEANAISE is estimated at
252 087 €
(range 143 177€ - 573 777€).
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
143k€252k€573k€
252 087 €Range: 143 177€ - 573 777€
NAF 5 année 2024
Valuation method used
Revenue Multiple
768 189 €
×
0.33x
=252 088 €
Range: 143 178€ - 573 778€
Only this financial indicator is available for this company.
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 SOLUTION IMMOBILIERE ORLEANAISE with other companies in the same sector:
Frequently asked questions about SOLUTION IMMOBILIERE ORLEANAISE
What is the revenue of SOLUTION IMMOBILIERE ORLEANAISE ?
The revenue of SOLUTION IMMOBILIERE ORLEANAISE in 2024 is 768 k€.
Is SOLUTION IMMOBILIERE ORLEANAISE profitable?
SOLUTION IMMOBILIERE ORLEANAISE recorded a net loss in 2024.
Where is the headquarters of SOLUTION IMMOBILIERE ORLEANAISE ?
The headquarters of SOLUTION IMMOBILIERE ORLEANAISE is located in ORLEANS (45000), in the department Loiret.
Where to find the tax return of SOLUTION IMMOBILIERE ORLEANAISE ?
The tax return of SOLUTION IMMOBILIERE ORLEANAISE 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 SOLUTION IMMOBILIERE ORLEANAISE operate?
SOLUTION IMMOBILIERE ORLEANAISE 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