Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-10 (14 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: CHASSIEU (69680), Rhone
CEDDIA PROMOTION : revenue, balance sheet and financial ratios
CEDDIA PROMOTION is a French company
founded 14 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CHASSIEU (69680),
this company of category PME
shows in 2021 a revenue of 992 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEDDIA PROMOTION (SIREN 539092346)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
992 459 €
604 241 €
2 037 538 €
450 572 €
383 433 €
149 442 €
Net income
423 794 €
-207 759 €
7 652 €
139 195 €
-123 799 €
32 889 €
639 438 €
EBITDA
N/C
10 409 €
-2 215 €
-144 136 €
-44 419 €
-17 393 €
-155 807 €
Net margin
N/C
-20.9%
1.3%
6.8%
-27.5%
8.6%
427.9%
Revenue and income statement
In 2023, CEDDIA PROMOTION generates positive net income of 424 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 639 k€ -> 424 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
423 794 €
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 421%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
420.53%
Financial autonomy (2023)
?
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
15.483%
Asset age ratio (2023)
?
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
2023
Debt ratio
22.255
48.669
110.365
82.207
170.07
349.764
420.53
Financial autonomy
57.848
56.2
37.956
42.178
30.24
16.798
15.483
Repayment capacity
0.306
9.597
-7.976
5.34
77.658
-14.996
None
Cash flow / Revenue
433.95%
12.241%
-24.621%
7.109%
3.411%
-17.065%
None%
Sector positioning
Debt ratio
420.532023
2020
2021
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average
In 2023, the debt ratio of CEDDIA PROMOTION (420.53) 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
15.48%2023
2020
2021
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Good-6 pts over 3 years
In 2023, the financial autonomy of CEDDIA PROMOTION (15.5%) 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
-15.0 years2021
2020
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Excellent-50 pts over 2 years
In 2021, the repayment capacity of CEDDIA PROMOTION (-15.00) 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 377.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
377.745
Liquidity indicators evolution CEDDIA PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
61.862
491.97
430.212
350.726
384.852
281.93
377.745
Interest coverage
-2.606
-36.411
-31.079
-10.791
-878.059
846.479
None
Sector positioning
Liquidity ratio
377.752023
2020
2021
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Good
In 2023, the liquidity ratio of CEDDIA PROMOTION (377.75) 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
846.48x2021
2020
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Excellent+51 pts over 2 years
In 2021, the interest coverage of CEDDIA PROMOTION (846.5x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 CEDDIA PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
-82 857 €
1 086 542 €
1 575 001 €
1 301 498 €
1 790 638 €
2 218 950 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
322
389
531
138
408
372
0
Supplier payment term (days)
203
182
160
51
210
183
0
Positioning of CEDDIA PROMOTION in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of CEDDIA PROMOTION is estimated at
995 282 €
(range 309 174€ - 2 738 415€).
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 value2023
80 tx
309k€995k€2738k€
995 282 €Range: 309 174€ - 2 738 415€
NAF 5 all-time
Valuation method used
Net Income Multiple
423 794 €
×
2.3x
=995 282 €
Range: 309 175€ - 2 738 415€
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 logements)
Compare CEDDIA PROMOTION with other companies in the same sector:
The revenue of CEDDIA PROMOTION in 2021 is 992 k€.
Is CEDDIA PROMOTION profitable?
Yes, CEDDIA PROMOTION generated a net profit of 424 k€ in 2023.
Where is the headquarters of CEDDIA PROMOTION ?
The headquarters of CEDDIA PROMOTION is located in CHASSIEU (69680), in the department Rhone.
Where to find the tax return of CEDDIA PROMOTION ?
The tax return of CEDDIA 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 CEDDIA PROMOTION operate?
CEDDIA PROMOTION operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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