Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2000-02-10 (26 years)Status: ActiveBusiness sector: Agences immobilièresLocation: BORDEAUX (33000), Gironde
BORDEAUX CITE MONDIALE : revenue, balance sheet and financial ratios
BORDEAUX CITE MONDIALE is a French company
founded 26 years ago,
specialized in the sector Agences immobilières.
Based in BORDEAUX (33000),
this company of category GE
shows in 2024 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORDEAUX CITE MONDIALE (SIREN 429485212)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 995 613 €
2 837 327 €
2 918 411 €
2 821 564 €
2 967 997 €
2 928 719 €
2 884 912 €
3 466 044 €
3 000 613 €
Net income
1 184 555 €
-1 185 066 €
424 279 €
787 630 €
858 871 €
-117 302 €
-107 915 €
382 330 €
-118 578 €
EBITDA
2 017 230 €
1 622 484 €
1 434 852 €
1 460 832 €
1 565 965 €
597 789 €
374 264 €
755 159 €
251 350 €
Net margin
39.5%
-41.8%
14.5%
27.9%
28.9%
-4.0%
-3.7%
11.0%
-4.0%
Revenue and income statement
In 2024, BORDEAUX CITE MONDIALE achieves revenue of 3.0 M€. Activity remains stable over the period (CAGR: -0.0%). Vs 2023: +6%. After deducting consumption (0 €), gross margin stands at 3.0 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 2.0 M€, representing 67.3% of revenue. Positive scissor effect: EBITDA margin improves by +10.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 39.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 995 613 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 995 613 €
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
2 017 230 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 009 188 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 184 555 €
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
67.3%
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 71%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 51.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
71.044%
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
50.459%
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
51.384%
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
1.408
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BORDEAUX CITE MONDIALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
230.142
118.493
71.423
103.671
26.483
15.412
12.93
91.056
71.044
Financial autonomy
15.857
24.251
34.068
24.986
50.963
67.287
66.965
26.689
50.459
Repayment capacity
-12.857
1.965
14.472
3.144
0.295
0.26
0.259
-2.579
1.408
Cash flow / Revenue
-2.089%
12.742%
1.068%
5.712%
41.322%
45.311%
44.174%
-19.393%
51.384%
Sector positioning
Debt ratio
71.042024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Average+30 pts over 3 years
In 2024, the debt ratio of BORDEAUX CITE MONDIALE (71.04) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
50.46%2024
2022
2023
2024
Q1: 2.93%
Med: 25.97%
Q3: 60.01%
Good-7 pts over 3 years
In 2024, the financial autonomy of BORDEAUX CITE MONDIALE (50.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.41 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.0 years
Q3: 1.48 years
Average+20 pts over 3 years
In 2024, the repayment capacity of BORDEAUX CITE MONDIALE (1.41) 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 74.47. 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 2.9x. Financial charges are adequately covered by operations.
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
74.473
Interest coverage (2024)
?
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
2.893
Liquidity indicators evolution BORDEAUX CITE MONDIALE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
169.729
184.39
145.867
98.873
186.73
339.101
348.966
32.319
74.473
Interest coverage
124.692
36.18
59.504
27.203
0.002
0.0
0.0
2.096
2.893
Sector positioning
Liquidity ratio
74.472024
2022
2023
2024
Q1: 103.89
Med: 180.17
Q3: 476.41
Watch-49 pts over 3 years
In 2024, the liquidity ratio of BORDEAUX CITE MONDIALE (74.47) 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
2.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.31x
Excellent+50 pts over 3 years
In 2024, the interest coverage of BORDEAUX CITE MONDIALE (2.9x) 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. Average customer payment term: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 288 days. Excellent situation: suppliers finance 285 days of the operating cycle (retail model). WCR is negative (-2 days): operations structurally generate cash. Notable WCR improvement over the period (-101%), 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
-19 262 €
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
3 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
288 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
-2 j
WCR and payment terms evolution BORDEAUX CITE MONDIALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 704 858 €
2 336 842 €
1 000 891 €
454 918 €
842 466 €
637 504 €
690 963 €
-1 393 099 €
-19 262 €
Inventory turnover (days)
0
0
0
0
0
0
56
0
0
Customer payment term (days)
41
83
21
14
23
3
3
17
3
Supplier payment term (days)
100
117
69
58
159
140
123
202
288
Positioning of BORDEAUX CITE MONDIALE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of BORDEAUX CITE MONDIALE is estimated at
4 623 798 €
(range 1 821 333€ - 6 573 464€).
With an EBITDA of 2 017 230€, the sector multiple of 3.1x is applied.
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
1821k€4623k€6573k€
4 623 798 €Range: 1 821 333€ - 6 573 464€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 017 230 €×3.1x
Estimation6 282 539 €
2 263 497€ - 6 541 574€
Revenue Multiple30%
2 995 613 €×0.33x
Estimation983 035 €
558 334€ - 2 237 490€
Net Income Multiple20%
1 184 555 €×5.0x
Estimation5 938 092 €
2 610 426€ - 13 157 152€
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 BORDEAUX CITE MONDIALE with other companies in the same sector:
Frequently asked questions about BORDEAUX CITE MONDIALE
What is the revenue of BORDEAUX CITE MONDIALE ?
The revenue of BORDEAUX CITE MONDIALE in 2024 is 3.0 M€.
Is BORDEAUX CITE MONDIALE profitable?
Yes, BORDEAUX CITE MONDIALE generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of BORDEAUX CITE MONDIALE ?
The headquarters of BORDEAUX CITE MONDIALE is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of BORDEAUX CITE MONDIALE ?
The tax return of BORDEAUX CITE MONDIALE 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 BORDEAUX CITE MONDIALE operate?
BORDEAUX CITE MONDIALE 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