Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-10-06 (9 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: VENISSIEUX (69200), Rhone
CANOPEE INVEST : revenue, balance sheet and financial ratios
CANOPEE INVEST is a French company
founded 9 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in VENISSIEUX (69200),
this company of category ETI
shows in 2024 a revenue of 178 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CANOPEE INVEST (SIREN 823219522)
Indicator
2024
2023
2022
2021
2021
2019
2018
2017
Revenue
178 321 €
445 498 €
321 515 €
125 804 €
195 668 €
55 322 €
24 386 €
N/C
Net income
597 395 €
280 517 €
682 873 €
1 939 695 €
67 452 €
4 735 €
80 528 €
-71 636 €
EBITDA
24 218 €
8 478 €
-54 814 €
-141 276 €
24 690 €
7 170 €
18 329 €
-52 315 €
Net margin
335.0%
63.0%
212.4%
1541.8%
34.5%
8.6%
330.2%
N/C
Revenue and income statement
In 2024, CANOPEE INVEST achieves revenue of 178 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +39.3%. Significant drop of -60% vs 2023. After deducting consumption (0 €), gross margin stands at 178 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 24 k€, representing 13.6% of revenue. Positive scissor effect: EBITDA margin improves by +11.7 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 597 k€, i.e. 335.0% 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
178 321 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 321 €
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
24 218 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 327 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
597 395 €
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
13.6%
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 199%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 335.2% 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
198.848%
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
22.378%
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
335.23%
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
3.946
Solvency indicators evolution CANOPEE INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2021
2022
2023
2024
Debt ratio
-2026.531
10814.419
1.149
55.821
0.022
111.463
415.815
198.848
Financial autonomy
-3.858
0.77
3.027
37.154
57.094
34.888
11.333
22.378
Repayment capacity
-18.845
-91.456
0.031
31.519
0.0
6.025
9.298
3.946
Cash flow / Revenue
None%
-67.293%
12.283%
17.832%
-681.989%
144.319%
59.049%
335.23%
Sector positioning
Debt ratio
198.852024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average+10 pts over 3 years
In 2024, the debt ratio of CANOPEE INVEST (198.85) 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
22.38%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average
In 2024, the financial autonomy of CANOPEE INVEST (22.4%) 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
3.95 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.6 years
Average-5 pts over 3 years
In 2024, the repayment capacity of CANOPEE INVEST (3.95) 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 54.82. 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 985.0x. Operating income very largely covers interest expenses: high safety margin.
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
54.818
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
984.991
Liquidity indicators evolution CANOPEE INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2021
2022
2023
2024
Liquidity ratio
36.01
34.378
31.068
52.23
60.786
62.793
38.667
54.818
Interest coverage
-36.932
196.077
58.006
132.718
-14.654
-432.225
3724.853
984.991
Sector positioning
Liquidity ratio
54.822024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Average
In 2024, the liquidity ratio of CANOPEE INVEST (54.82) 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
984.99x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Excellent+50 pts over 3 years
In 2024, the interest coverage of CANOPEE INVEST (985.0x) 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: 779 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 750 days. The company must finance 29 days of gap between collections and payments. WCR is negative (-1150 days): operations structurally generate 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
-569 882 €
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
779 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
750 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
-1150 j
WCR and payment terms evolution CANOPEE INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2021
2022
2023
2024
Operating WCR
0 €
-206 051 €
-390 626 €
-894 762 €
-544 149 €
-222 369 €
-867 665 €
-569 882 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
300
519
1062
797
856
345
779
Supplier payment term (days)
29
128
134
646
454
401
324
750
Positioning of CANOPEE INVEST in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of CANOPEE INVEST is estimated at
925 129 €
(range 279 233€ - 1 678 666€).
With an EBITDA of 24 218€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
279k€925k€1678k€
925 129 €Range: 279 233€ - 1 678 666€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
24 218 €×5.6x
Estimation135 617 €
35 899€ - 242 059€
Revenue Multiple30%
178 321 €×0.81x
Estimation143 839 €
54 965€ - 268 224€
Net Income Multiple20%
597 395 €×6.8x
Estimation4 070 847 €
1 223 974€ - 7 385 851€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare CANOPEE INVEST with other companies in the same sector:
Yes, CANOPEE INVEST generated a net profit of 597 k€ in 2024.
Where is the headquarters of CANOPEE INVEST ?
The headquarters of CANOPEE INVEST is located in VENISSIEUX (69200), in the department Rhone.
Where to find the tax return of CANOPEE INVEST ?
The tax return of CANOPEE INVEST 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 CANOPEE INVEST operate?
CANOPEE INVEST operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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