CAP CITY : revenue, balance sheet and financial ratios

CAP CITY is a French company founded 12 years ago, specialized in the sector Autres intermédiaires du commerce en produits divers. Based in LA ROCHELLE (17000), this company of category PME shows in 2023 a revenue of 1.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - CAP CITY (SIREN 793811779)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 1 130 465 € 982 444 € 803 789 € 805 910 € 844 748 € 868 256 € 828 975 € 820 871 €
Net income 88 556 € 37 635 € 63 297 € 96 791 € 48 989 € 45 110 € 58 558 € 57 764 € 52 058 €
EBITDA N/C 92 553 € 124 502 € 153 810 € 99 310 € 97 220 € 115 359 € 115 807 € 99 449 €
Net margin N/C 3.3% 6.4% 12.0% 6.1% 5.3% 6.7% 7.0% 6.3%

Revenue and income statement

In 2024, CAP CITY generates positive net income of 89 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 52 k€ -> 89 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

88 556 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 18%. 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 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

17.869%

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

72.833%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

0.2%

Solvency indicators evolution
CAP CITY

Sector positioning

Debt ratio
17.87 2024
2022
2023
2024
Q1: 0.0
Med: 6.15
Q3: 45.95
Average -11 pts over 3 years

In 2024, the debt ratio of CAP CITY (17.87) 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
72.83% 2024
2022
2023
2024
Q1: 3.97%
Med: 34.0%
Q3: 67.32%
Excellent +7 pts over 3 years

In 2024, the financial autonomy of CAP CITY (72.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.

Repayment capacity
1.79 years 2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.93 years
Watch

In 2023, the repayment capacity of CAP CITY (1.79) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 438.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

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

438.604

Liquidity indicators evolution
CAP CITY

Sector positioning

Liquidity ratio
438.6 2024
2022
2023
2024
Q1: 139.4
Med: 252.5
Q3: 584.37
Good -7 pts over 3 years

In 2024, the liquidity ratio of CAP CITY (438.60) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
2.8x 2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.28x
Excellent

In 2023, the interest coverage of CAP CITY (2.8x) 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.

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

0 €

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

0 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

0 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 and payment terms evolution
CAP CITY

Positioning of CAP CITY in its sector

Comparison with sector Autres intermédiaires du commerce en produits divers

Valuation estimate

Based on 85 transactions of similar company sales (all years), the value of CAP CITY is estimated at 121 592 € (range 57 978€ - 623 427€). 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 value 2024
85 tx
57k€ 121k€ 623k€
121 592 € Range: 57 978€ - 623 427€
NAF 5 all-time

Valuation method used

Net Income Multiple
88 556 € × 1.4x = 121 593 €
Range: 57 978€ - 623 427€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 85 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 (Autres intermédiaires du commerce en produits divers)

Compare CAP CITY with other companies in the same sector:

Frequently asked questions about CAP CITY

What is the revenue of CAP CITY ?

The revenue of CAP CITY in 2023 is 1.1 M€.

Is CAP CITY profitable?

Yes, CAP CITY generated a net profit of 89 k€ in 2024.

Where is the headquarters of CAP CITY ?

The headquarters of CAP CITY is located in LA ROCHELLE (17000), in the department Charente-Maritime.

Where to find the tax return of CAP CITY ?

The tax return of CAP CITY 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 CAP CITY operate?

CAP CITY operates in the sector Autres intermédiaires du commerce en produits divers (NAF code 46.19B). See the 'Sector positioning' section above to compare the company with its competitors.