Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-10-14 (14 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75016), Paris
CIM PROMOTION : revenue, balance sheet and financial ratios
CIM PROMOTION is a French company
founded 14 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 590 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CIM PROMOTION (SIREN 535395198)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
589 712 €
729 900 €
623 436 €
541 534 €
433 246 €
Net income
1 398 555 €
966 675 €
1 064 878 €
379 810 €
125 983 €
124 331 €
418 106 €
EBITDA
N/C
N/C
207 206 €
347 973 €
311 156 €
287 470 €
188 258 €
Net margin
N/C
N/C
180.6%
52.0%
20.2%
23.0%
96.5%
Revenue and income statement
In 2023, CIM PROMOTION generates positive net income of 1.4 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 418 k€ -> 1.4 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 398 555 €
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 28%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
27.526%
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
74.39%
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
27.767
54.576
53.103
80.4
30.108
28.048
27.526
Financial autonomy
66.561
60.483
55.068
52.592
71.735
70.153
74.39
Repayment capacity
0.708
5.231
5.234
3.37
0.687
None
None
Cash flow / Revenue
94.787%
21.685%
18.742%
47.669%
176.22%
None%
None%
Sector positioning
Debt ratio
27.532023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average
In 2023, the debt ratio of CIM PROMOTION (27.53) 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
74.39%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Excellent
In 2023, the financial autonomy of CIM PROMOTION (74.4%) 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
0.69 years2021
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Average
In 2021, the repayment capacity of CIM PROMOTION (0.69) 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 113.18. 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
113.18
Liquidity indicators evolution CIM PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
66.008
283.378
36.507
60.949
51.823
141.217
113.18
Interest coverage
0.913
0.05
0.42
0.049
0.294
None
None
Sector positioning
Liquidity ratio
113.182023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Watch+11 pts over 3 years
In 2023, the liquidity ratio of CIM PROMOTION (113.18) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.29x2021
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Good
In 2021, the interest coverage of CIM PROMOTION (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 CIM PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-72 759 €
66 262 €
-216 251 €
53 122 €
-36 993 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
58
29
26
25
54
0
0
Supplier payment term (days)
82
137
71
129
101
0
0
Positioning of CIM 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 CIM PROMOTION is estimated at
3 284 513 €
(range 1 020 301€ - 9 036 994€).
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
1020k€3284k€9036k€
3 284 513 €Range: 1 020 301€ - 9 036 994€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 398 555 €
×
2.3x
=3 284 513 €
Range: 1 020 301€ - 9 036 994€
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 CIM PROMOTION with other companies in the same sector:
Yes, CIM PROMOTION generated a net profit of 1.4 M€ in 2023.
Where is the headquarters of CIM PROMOTION ?
The headquarters of CIM PROMOTION is located in PARIS (75016), in the department Paris.
Where to find the tax return of CIM PROMOTION ?
The tax return of CIM 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 CIM PROMOTION operate?
CIM 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