Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-01-15 (24 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: BEAULIEU-SUR-MER (06310), Alpes-Maritimes
YG IMMOBILIER : revenue, balance sheet and financial ratios
YG IMMOBILIER is a French company
founded 24 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in BEAULIEU-SUR-MER (06310),
this company of category PME
shows in 2022 a revenue of 366 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - YG IMMOBILIER (SIREN 441011566)
Indicator
2022
2021
2020
2019
2018
2016
2015
Revenue
365 760 €
316 496 €
332 775 €
375 492 €
669 282 €
135 600 €
128 221 €
Net income
-751 006 €
207 410 €
508 045 €
32 477 €
350 805 €
3 664 €
233 594 €
EBITDA
-246 567 €
134 501 €
159 959 €
264 325 €
529 920 €
1 700 €
-419 944 €
Net margin
-205.3%
65.5%
152.7%
8.6%
52.4%
2.7%
182.2%
Revenue and income statement
In 2022, YG IMMOBILIER achieves revenue of 366 k€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +16.2%. Vs 2021, growth of +16% (316 k€ -> 366 k€). After deducting consumption (0 €), gross margin stands at 366 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 -67.4% of revenue. Warning negative scissor effect: despite revenue change (+16%), EBITDA varies by -283%, reducing margin by 109.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -751 k€ (-205.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
365 760 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
365 760 €
EBITDA (2022)
?
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
-246 567 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-246 567 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-751 006 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-67.4%
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 -1435%. 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 -7%. 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
-1435.313%
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
-7.235%
Cash flow / Revenue (2022)
?
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
-7.736%
Repayment capacity (2022)
?
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
-374.714
Solvency indicators evolution YG IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
Debt ratio
114.232
138.488
456.286
951.545
234.677
4159.994
-1435.313
Financial autonomy
36.028
31.349
8.923
5.317
16.644
1.851
-7.235
Repayment capacity
8.169
973.105
7.731
-13.04
3.395
48.595
-374.714
Cash flow / Revenue
97.837%
0.945%
52.415%
-44.082%
152.669%
65.513%
-7.736%
Sector positioning
Debt ratio
-1435.312022
2020
2021
2022
Q1: 0.0
Med: 24.48
Q3: 282.47
Excellent-48 pts over 3 years
In 2022, the debt ratio of YG IMMOBILIER (-1435.31) 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
-7.24%2022
2020
2021
2022
Q1: 0.51%
Med: 24.67%
Q3: 68.95%
Average-17 pts over 3 years
In 2022, the financial autonomy of YG IMMOBILIER (-7.2%) 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
-374.71 years2022
2020
2021
2022
Q1: -5.45 years
Med: 0.0 years
Q3: 2.98 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of YG IMMOBILIER (-374.71) 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 2450.08. 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
2450.081
Interest coverage (2022)
?
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
-285.642
Liquidity indicators evolution YG IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2021
2022
Liquidity ratio
416.142
385.251
179.611
193.16
193.386
409.964
2450.081
Interest coverage
-1.302
382.882
9.549
59.272
32.054
69.454
-285.642
Sector positioning
Liquidity ratio
2450.082022
2020
2021
2022
Q1: 150.23
Med: 466.6
Q3: 2295.26
Excellent+46 pts over 3 years
In 2022, the liquidity ratio of YG IMMOBILIER (2450.08) 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
-285.64x2022
2020
2021
2022
Q1: -2.12x
Med: 0.0x
Q3: 4.45x
Average-50 pts over 3 years
In 2022, the interest coverage of YG IMMOBILIER (-285.6x) 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: 266 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The gap of 233 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 8083 days of revenue, i.e. 8.2 M€ to permanently finance. Over 2015-2022, WCR increased by +293%, requiring additional financing.
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
8 211 908 €
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
266 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
33 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 in days of revenue (2022)
?
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
8083 j
WCR and payment terms evolution YG IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
Operating WCR
2 086 910 €
2 486 718 €
2 601 713 €
2 568 478 €
2 783 866 €
9 640 652 €
8 211 908 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
444
209
418
949
613
576
266
Supplier payment term (days)
266
931
1552
2292
1789
2462
33
Positioning of YG IMMOBILIER in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 141 595€ to 643 271€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
141k€318k€643k€
318 276 €Range: 141 595€ - 643 271€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Activités des marchands de biens immobiliers)
Compare YG IMMOBILIER with other companies in the same sector:
The headquarters of YG IMMOBILIER is located in BEAULIEU-SUR-MER (06310), in the department Alpes-Maritimes.
Where to find the tax return of YG IMMOBILIER ?
The tax return of YG 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 YG IMMOBILIER operate?
YG IMMOBILIER operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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