Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1989-04-01 (37 Jahre)Status: AktivBranche: Agences immobilièresStandort: VILLENEUVE-SUR-LOT (47300), Lot-et-Garonne
CITY IMMOBILIER : revenue, balance sheet and financial ratios
CITY IMMOBILIER is a French company
founded 37 years ago,
specialized in the sector Agences immobilières.
Based in VILLENEUVE-SUR-LOT (47300),
this company of category PME
shows in 2021 a revenue of 7 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - CITY IMMOBILIER (SIREN 349804328)
Kennzahl
2021
2020
2019
2017
2016
Umsatz
6 819 €
3 230 €
120 000 €
N/C
13 333 €
Nettoergebnis
-6 932 €
-9 687 €
-156 145 €
-26 037 €
-46 647 €
EBITDA
-6 900 €
-10 182 €
-160 827 €
-17 596 €
-28 734 €
Nettomarge
-101.7%
-299.9%
-130.1%
N/C
-349.9%
Umsatz und Gewinn- und Verlustrechnung
In 2021, CITY IMMOBILIER achieves revenue of 7 k€. Revenue is declining over the period 2016-2021 (CAGR: -12.6%). Vs 2020, growth of +111% (3 k€ -> 7 k€). After deducting consumption (0 €), gross margin stands at 7 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 -7 k€, representing -101.2% of revenue. Positive scissor effect: EBITDA margin improves by +214.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7 k€ (-101.7% of revenue), which will impact equity.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
6 819 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
6 819 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-6 900 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-6 910 €
Nettoergebnis (2021)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at -106%. 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 -235%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-105.969%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
-101.657%
Rückzahlungsfähigkeit (2021)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
-50.18
Entwicklung der Solvenzkennzahlen CITY IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
Verschuldungsgrad
-632.772
-502.522
-110.242
-107.441
-105.969
Finanzielle Autonomie
-15.334
-19.753
-224.477
-231.146
-234.745
Rückzahlungsfähigkeit
-11.474
-21.463
-2.191
-35.604
-50.18
Cashflow / Umsatz
-352.276%
None%
-130.671%
-299.907%
-101.657%
Positionnement sectoriel
Debt ratio
-105.972021
2019
2020
2021
Q1: 0.03
Méd: 18.34
Q3: 86.45
Excellent
In 2021, the debt ratio of CITY IMMOBILIER (-105.97) 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
-234.75%2021
2019
2020
2021
Q1: 7.61%
Méd: 31.36%
Q3: 59.3%
Average
In 2021, the financial autonomy of CITY IMMOBILIER (-234.8%) 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
-50.18 years2021
2019
2020
2021
Q1: 0.0 years
Méd: 0.01 years
Q3: 1.75 years
Excellent
In 2021, the repayment capacity of CITY IMMOBILIER (-50.18) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 86.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
86.804
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen CITY IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2019
2020
2021
Liquiditätsquote
511.855
457.433
97.143
90.124
86.804
Zinsdeckung
-60.388
-46.619
0.0
0.0
-0.319
Positionnement sectoriel
Liquidity ratio
86.82021
2019
2020
2021
Q1: 117.15
Méd: 198.13
Q3: 396.83
Average
In 2021, the liquidity ratio of CITY IMMOBILIER (86.80) 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
-0.32x2021
2019
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 1.05x
Average
In 2021, the interest coverage of CITY IMMOBILIER (-0.3x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1553 days. Excellent situation: suppliers finance 1553 days of the operating cycle (retail model). Inventory turnover is 4078 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2144 days of revenue, i.e. 41 k€ to permanently finance. Notable WCR improvement over the period (-91%), freeing up cash.
Operatives Working Capital (2021)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
1553 j
Lagerumschlag (2021)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
4078 j
Working Capital in Umsatztagen (2021)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
2144 j
Entwicklung des Working Capital und der Zahlungsfristen CITY IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
BFR d'exploitation
468 467 €
0 €
47 964 €
43 256 €
40 612 €
Lagerumschlag (Tage)
12802
0
232
8609
4078
Crédit clients (jours)
0
0
0
0
0
Crédit fournisseurs (jours)
1116
1130
691
1429
1553
Positionnement de CITY IMMOBILIER dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 98 transactions of similar company sales
in 2021,
the value of CITY IMMOBILIER is estimated at
1 895 €
(range 839€ - 7 446€).
The price/revenue ratio is 0.28x
(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 value2021
98 tx
0k€1k€7k€
1 895 €Range: 839€ - 7 446€
NAF 5 année 2021
Valuation method used
Revenue Multiple
6 819 €
×
0.28x
=1 896 €
Range: 840€ - 7 446€
Only this financial indicator is available for this company.
Bewertungsentwicklung
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 CITY IMMOBILIER with other companies in the same sector:
The headquarters of CITY IMMOBILIER is located in VILLENEUVE-SUR-LOT (47300), in the department Lot-et-Garonne.
Where to find the tax return of CITY IMMOBILIER ?
The tax return of CITY 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 CITY IMMOBILIER operate?
CITY 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen