Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-10-23 (13 years)Status: ActiveBusiness sector: Agences immobilièresLocation: ANNECY (74000), Haute-Savoie
TOUR DES LACS - IMMOBILIER : revenue, balance sheet and financial ratios
TOUR DES LACS - IMMOBILIER is a French company
founded 13 years ago,
specialized in the sector Agences immobilières.
Based in ANNECY (74000),
this company of category PME
shows in 2020 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOUR DES LACS - IMMOBILIER (SIREN 754098382)
Indicator
2022
2020
2017
Revenue
N/C
1 116 285 €
771 997 €
Net income
74 775 €
14 220 €
12 356 €
EBITDA
N/C
56 348 €
17 875 €
Net margin
N/C
1.3%
1.6%
Revenue and income statement
In 2022, TOUR DES LACS - IMMOBILIER generates positive net income of 75 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 12 k€ -> 75 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
74 775 €
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 -265%. 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 -21%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-264.881%
Financial autonomy (2022)
?
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
-21.45%
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TOUR DES LACS - IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2020
2022
Debt ratio
137.517
58.147
-264.881
Financial autonomy
22.001
20.266
-21.45
Repayment capacity
4.71
1.872
None
Cash flow / Revenue
1.989%
2.321%
None%
Sector positioning
Debt ratio
-264.882022
2017
2020
2022
Q1: 0.02
Med: 16.09
Q3: 77.93
Excellent-50 pts over 3 years
In 2022, the debt ratio of TOUR DES LACS - IMMOBILIER (-264.88) 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
-21.45%2022
2017
2020
2022
Q1: 7.59%
Med: 32.81%
Q3: 61.8%
Average-16 pts over 3 years
In 2022, the financial autonomy of TOUR DES LACS - IMMOBILIER (-21.4%) 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
1.87 years2020
2017
2020
Q1: 0.0 years
Med: 0.03 years
Q3: 2.02 years
Average
In 2020, the repayment capacity of TOUR DES LACS - IMMOBILIER (1.87) 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 138.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
138.609
Liquidity indicators evolution TOUR DES LACS - IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2020
2022
Liquidity ratio
113.698
123.629
138.609
Interest coverage
2.959
1.352
None
Sector positioning
Liquidity ratio
138.612022
2017
2020
2022
Q1: 112.52
Med: 195.07
Q3: 419.05
Average
In 2022, the liquidity ratio of TOUR DES LACS - IMMOBILIER (138.61) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.35x2020
2017
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.03x
Excellent
In 2020, the interest coverage of TOUR DES LACS - IMMOBILIER (1.4x) 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.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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 (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution TOUR DES LACS - IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2020
2022
Operating WCR
30 594 €
-79 647 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
16
9
0
Supplier payment term (days)
23
37
0
Positioning of TOUR DES LACS - IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of TOUR DES LACS - IMMOBILIER is estimated at
153 173 €
(range 78 054€ - 369 733€).
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 value2022
98 tx
78k€153k€369k€
153 173 €Range: 78 054€ - 369 733€
NAF 5 année 2022
Valuation method used
Net Income Multiple
74 775 €
×
2.0x
=153 174 €
Range: 78 055€ - 369 734€
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 98 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 TOUR DES LACS - IMMOBILIER with other companies in the same sector:
Frequently asked questions about TOUR DES LACS - IMMOBILIER
What is the revenue of TOUR DES LACS - IMMOBILIER ?
The revenue of TOUR DES LACS - IMMOBILIER in 2020 is 1.1 M€.
Is TOUR DES LACS - IMMOBILIER profitable?
Yes, TOUR DES LACS - IMMOBILIER generated a net profit of 75 k€ in 2022.
Where is the headquarters of TOUR DES LACS - IMMOBILIER ?
The headquarters of TOUR DES LACS - IMMOBILIER is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of TOUR DES LACS - IMMOBILIER ?
The tax return of TOUR DES LACS - 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 TOUR DES LACS - IMMOBILIER operate?
TOUR DES LACS - 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