Empleados: 12 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: GEFecha de creación: 1975-01-01 (51 años)Estado: ActivaSector de actividad: Administration d'immeubles et autres biens immobiliersUbicación: LYON (69001), Rhone
INTERIMOB : revenue, balance sheet and financial ratios
INTERIMOB is a French company
founded 51 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in LYON (69001),
this company of category GE
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, INTERIMOB achieves revenue of 4.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.3%. Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 4.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 515 k€, representing 12.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 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 344 k€, i.e. 8.3% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
4 119 008 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
4 119 008 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
515 429 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
422 670 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
1.371%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
Ratio de endeudamiento
0.378
1.02
0.449
0.469
1.198
0.351
0.816
1.462
1.371
Autonomía financiera
72.71
66.06
68.472
71.531
38.45
42.74
32.504
15.175
13.989
Capacidad de reembolso
0.015
0.082
0.03
0.034
0.028
0.005
0.01
0.024
0.019
Flujo de caja / Ingresos
37.823%
14.438%
17.454%
15.813%
17.527%
50.618%
22.527%
9.018%
10.864%
Positionnement sectoriel
Debt ratio
1.372024
2022
2023
2024
Q1: 0.0
Méd: 9.88
Q3: 66.83
Good
In 2024, the debt ratio of INTERIMOB (1.37) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
13.99%2024
2022
2023
2024
Q1: 3.12%
Méd: 14.33%
Q3: 43.68%
Average-14 pts durante 3 años
In 2024, the financial autonomy of INTERIMOB (14.0%) 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
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.18 years
Q3: 4.28 years
Good
In 2024, the repayment capacity of INTERIMOB (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 100.43. 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 2.6x. Financial charges are adequately covered by operations.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
100.43
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
Ratio de liquidez
363.906
289.959
298.627
332.138
120.937
151.603
117.185
97.223
100.43
Cobertura de intereses
3.345
3.029
2.189
4.109
4.237
0.883
1.688
1.617
2.646
Positionnement sectoriel
Liquidity ratio
100.432024
2022
2023
2024
Q1: 100.01
Méd: 116.56
Q3: 409.44
Average-23 pts durante 3 años
In 2024, the liquidity ratio of INTERIMOB (100.43) 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
2.65x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 7.69x
Good
In 2024, the interest coverage of INTERIMOB (2.6x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
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: 1 days. The company must finance 5 days of gap between collections and payments. WCR is negative (-314 days): operations structurally generate cash. Notable WCR improvement over the period (-241%), freeing up cash.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
-3 591 899 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
6 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
1 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
-314 j
Evolución del NFR y plazos INTERIMOB
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
-1 054 231 €
-1 222 086 €
-1 079 090 €
-934 225 €
-1 344 775 €
-2 417 830 €
-1 612 839 €
-2 791 307 €
-3 591 899 €
Rotación de inventario (días)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
0
0
0
0
6
13
3
10
6
Crédit fournisseurs (jours)
0
0
2
2
1
1
9
6
1
Positionnement de INTERIMOB dans son secteur
Comparación con el sector Administration d'immeubles et autres biens immobiliers
Estimación de valoración
Based on 277 transactions of similar company sales
(all years),
the value of INTERIMOB is estimated at
847 886 €
(range 323 377€ - 2 273 045€).
With an EBITDA of 515 429€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.29x
(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.
Estimated enterprise value2024
277 transactions
323k€847k€2273k€
847 886 €Range: 323 377€ - 2 273 045€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
515 429 €×1.3x
Estimation683 598 €
237 851€ - 2 062 500€
Revenue Multiple30%
4 119 008 €×0.29x
Estimation1 175 379 €
566 536€ - 2 564 217€
Net Income Multiple20%
343 887 €×2.2x
Estimation767 366 €
172 453€ - 2 362 649€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare INTERIMOB with other companies in the same sector:
Yes, INTERIMOB generated a net profit of 344 k€ in 2024.
Where is the headquarters of INTERIMOB ?
The headquarters of INTERIMOB is located in LYON (69001), in the department Rhone.
Where to find the tax return of INTERIMOB ?
The tax return of INTERIMOB 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 INTERIMOB operate?
INTERIMOB operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico