CARDINAL PROMOTION : revenue, balance sheet and financial ratios
CARDINAL PROMOTION is a French company
founded 21 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in LYON (69002),
this company of category ETI
shows in 2024 a revenue of 11.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARDINAL PROMOTION (SIREN 482106655)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 960 341 €
15 596 236 €
15 479 115 €
11 779 178 €
10 334 802 €
32 110 666 €
33 025 318 €
37 476 745 €
39 279 762 €
Net income
-1 953 305 €
3 732 283 €
10 574 562 €
-358 666 €
14 073 840 €
1 465 833 €
3 069 406 €
283 582 €
5 068 687 €
EBITDA
-289 737 €
354 555 €
450 492 €
-1 132 358 €
-503 674 €
-643 320 €
2 709 815 €
1 149 948 €
2 892 307 €
Net margin
-17.8%
23.9%
68.3%
-3.0%
136.2%
4.6%
9.3%
0.8%
12.9%
Revenue and income statement
In 2024, CARDINAL PROMOTION achieves revenue of 11.0 M€. Revenue is declining over the period 2016-2024 (CAGR: -14.7%). Significant drop of -30% vs 2023. After deducting consumption (381 k€), gross margin stands at 10.6 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -290 k€, representing -2.6% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -182%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.0 M€ (-17.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 960 341 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 579 082 €
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
-289 737 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-636 931 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 953 305 €
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
-2.6%
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 210%. 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 29%. The balance between equity and debt is satisfactory.
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
209.604%
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
29.285%
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
-21.363%
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
-20.723
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.443
23.282
94.067
155.566
114.352
146.863
44.28
89.457
209.604
Financial autonomy
31.448
37.583
25.889
21.575
41.638
34.193
54.994
46.719
29.285
Repayment capacity
0.152
9.069
4.11
22.744
2.153
60.602
1.453
5.647
-20.723
Cash flow / Revenue
13.059%
1.018%
10.361%
2.859%
141.233%
4.965%
68.306%
29.19%
-21.363%
Sector positioning
Debt ratio
209.62024
2022
2023
2024
Q1: 0.0
Med: 7.32
Q3: 146.65
Average+17 pts over 3 years
In 2024, the debt ratio of CARDINAL PROMOTION (209.60) 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
29.29%2024
2022
2023
2024
Q1: 1.14%
Med: 22.62%
Q3: 50.81%
Good-22 pts over 3 years
In 2024, the financial autonomy of CARDINAL PROMOTION (29.3%) 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
-20.72 years2024
2022
2023
2024
Q1: -1.2 years
Med: 0.0 years
Q3: 1.13 years
Excellent-41 pts over 3 years
In 2024, the repayment capacity of CARDINAL PROMOTION (-20.72) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 821.48. 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
821.476
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
-894.501
Liquidity indicators evolution CARDINAL PROMOTION
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
182.504
168.861
274.603
215.977
867.015
668.343
455.368
717.486
821.476
Interest coverage
7.787
100.972
15.125
-114.937
-39.271
-60.787
332.959
737.183
-894.501
Sector positioning
Liquidity ratio
821.482024
2022
2023
2024
Q1: 132.88
Med: 245.31
Q3: 892.78
Good
In 2024, the liquidity ratio of CARDINAL PROMOTION (821.48) 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
-894.5x2024
2022
2023
2024
Q1: -10.51x
Med: 0.0x
Q3: 3.62x
Watch-52 pts over 3 years
In 2024, the interest coverage of CARDINAL PROMOTION (-894.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 426 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 197 days. The gap of 229 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 113 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2200 days of revenue, i.e. 67.0 M€ to permanently finance. Over 2016-2024, WCR increased by +149%, requiring additional financing.
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
66 978 534 €
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
426 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
197 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
113 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
2200 j
WCR and payment terms evolution CARDINAL PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
26 879 141 €
27 153 401 €
37 224 487 €
40 552 560 €
54 237 868 €
52 400 851 €
45 024 257 €
53 999 160 €
66 978 534 €
Inventory turnover (days)
12
10
7
49
156
142
92
79
113
Customer payment term (days)
194
103
258
168
140
202
48
178
426
Supplier payment term (days)
205
174
159
187
183
167
151
124
197
Positioning of CARDINAL PROMOTION in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of CARDINAL PROMOTION is estimated at
3 066 278 €
(range 1 102 600€ - 7 541 332€).
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 value2024
80 tx
1102k€3066k€7541k€
3 066 278 €Range: 1 102 600€ - 7 541 332€
NAF 5 all-time
Valuation method used
Revenue Multiple
10 960 341 €
×
0.28x
=3 066 279 €
Range: 1 102 600€ - 7 541 333€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare CARDINAL PROMOTION with other companies in the same sector:
Frequently asked questions about CARDINAL PROMOTION
What is the revenue of CARDINAL PROMOTION ?
The revenue of CARDINAL PROMOTION in 2024 is 11.0 M€.
Is CARDINAL PROMOTION profitable?
CARDINAL PROMOTION recorded a net loss in 2024.
Where is the headquarters of CARDINAL PROMOTION ?
The headquarters of CARDINAL PROMOTION is located in LYON (69002), in the department Rhone.
Where to find the tax return of CARDINAL PROMOTION ?
The tax return of CARDINAL PROMOTION 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 CARDINAL PROMOTION operate?
CARDINAL PROMOTION operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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