Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1993-12-20 (32 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: MARSEILLE 6EME (13006), Bouches-du-Rhone
CEPAC FONCIERE : revenue, balance sheet and financial ratios
CEPAC FONCIERE is a French company
founded 32 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in MARSEILLE 6EME (13006),
this company of category GE
shows in 2023 a revenue of 12.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEPAC FONCIERE (SIREN 393403308)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
12 747 086 €
11 488 973 €
11 523 514 €
10 897 994 €
10 401 418 €
10 246 910 €
Net income
13 203 748 €
-4 549 027 €
10 956 497 €
-2 954 199 €
-7 482 834 €
-4 077 966 €
2 797 006 €
EBITDA
N/C
8 128 230 €
7 676 864 €
7 306 468 €
6 371 691 €
6 096 826 €
5 802 261 €
Net margin
N/C
-35.7%
95.4%
-25.6%
-68.7%
-39.2%
27.3%
Revenue and income statement
In 2024, CEPAC FONCIERE generates positive net income of 13.2 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 2.8 M€ -> 13.2 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 203 748 €
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 482%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
482.04%
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
16.928%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
617.713
677.91
884.363
1029.184
540.522
623.994
482.04
Financial autonomy
13.741
12.745
10.056
8.779
15.211
13.663
16.928
Repayment capacity
46.934
29.176
36.939
30.115
7.635
18.144
None
Cash flow / Revenue
41.225%
62.613%
45.157%
52.23%
176.048%
64.807%
None%
Sector positioning
Debt ratio
482.042024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average
In 2024, the debt ratio of CEPAC FONCIERE (482.04) 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
16.93%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average+6 pts over 3 years
In 2024, the financial autonomy of CEPAC FONCIERE (16.9%) 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
18.14 years2023
2022
2023
Q1: -0.3 years
Med: 0.44 years
Q3: 10.35 years
Average+7 pts over 2 years
In 2023, the repayment capacity of CEPAC FONCIERE (18.14) 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 2088.95. 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
2088.952
Liquidity indicators evolution CEPAC FONCIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2212.16
4106.143
3731.937
3950.053
1854.656
2716.35
2088.952
Interest coverage
65.074
138.256
162.87
207.692
110.666
167.499
None
Sector positioning
Liquidity ratio
2088.952024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Excellent
In 2024, the liquidity ratio of CEPAC FONCIERE (2088.95) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
167.5x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 16.99x
Excellent
In 2023, the interest coverage of CEPAC FONCIERE (167.5x) 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 (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 CEPAC FONCIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
56 150 710 €
53 404 208 €
39 283 454 €
42 940 416 €
23 909 357 €
37 006 830 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
33
33
29
41
69
109
0
Supplier payment term (days)
53
47
47
70
88
37
0
Positioning of CEPAC FONCIERE 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 CEPAC FONCIERE is estimated at
89 974 710 €
(range 27 052 537€ - 163 243 599€).
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
27052k€89974k€163243k€
89 974 710 €Range: 27 052 537€ - 163 243 599€
NAF 5 année 2024
Valuation method used
Net Income Multiple
13 203 748 €
×
6.8x
=89 974 710 €
Range: 27 052 538€ - 163 243 600€
Only this financial indicator is available for this company.
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 CEPAC FONCIERE with other companies in the same sector:
Yes, CEPAC FONCIERE generated a net profit of 13.2 M€ in 2024.
Where is the headquarters of CEPAC FONCIERE ?
The headquarters of CEPAC FONCIERE is located in MARSEILLE 6EME (13006), in the department Bouches-du-Rhone.
Where to find the tax return of CEPAC FONCIERE ?
The tax return of CEPAC FONCIERE 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 CEPAC FONCIERE operate?
CEPAC FONCIERE 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