Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-10-20 (15 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75010), Paris
CITIZEN CAPITAL PARTENAIRES : revenue, balance sheet and financial ratios
CITIZEN CAPITAL PARTENAIRES is a French company
founded 15 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75010),
this company of category PME
shows in 2023 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CITIZEN CAPITAL PARTENAIRES (SIREN 528015415)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 553 576 €
3 741 461 €
2 763 226 €
1 775 400 €
1 572 750 €
1 212 566 €
1 216 345 €
1 303 824 €
Net income
406 948 €
306 223 €
125 698 €
49 760 €
52 211 €
36 226 €
1 774 €
94 290 €
EBITDA
522 661 €
420 717 €
155 222 €
76 421 €
79 465 €
45 668 €
31 648 €
139 819 €
Net margin
8.9%
8.2%
4.5%
2.8%
3.3%
3.0%
0.1%
7.2%
Revenue and income statement
In 2023, CITIZEN CAPITAL PARTENAIRES achieves revenue of 4.6 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +19.6%. Vs 2022, growth of +22% (3.7 M€ -> 4.6 M€). After deducting consumption (0 €), gross margin stands at 4.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 523 k€, representing 11.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 407 k€, i.e. 8.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 553 576 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 553 576 €
EBITDA (2023)
?
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
522 661 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
511 562 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
406 948 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.5%
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 0%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 9.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
61.272%
Cash flow / Revenue (2023)
?
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
9.266%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CITIZEN CAPITAL PARTENAIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.03
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
52.691
60.138
64.575
58.221
61.028
52.581
57.29
61.272
Repayment capacity
0.001
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
7.928%
2.514%
3.253%
4.023%
3.131%
4.531%
8.644%
9.266%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 10.73
Q3: 105.59
Excellent
In 2023, the debt ratio of CITIZEN CAPITAL PARTENAIRES (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
61.27%2023
2021
2022
2023
Q1: 7.74%
Med: 49.42%
Q3: 87.29%
Good+8 pts over 3 years
In 2023, the financial autonomy of CITIZEN CAPITAL PARTENAIRES (61.3%) 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
0.0 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Good
In 2023, the repayment capacity of CITIZEN CAPITAL PARTENAIRES (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 211.91. 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
211.907
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution CITIZEN CAPITAL PARTENAIRES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
180.313
223.933
246.263
202.829
227.254
181.258
186.026
211.907
Interest coverage
0.416
5.008
2.908
1.437
11.357
0.727
0.901
0.0
Sector positioning
Liquidity ratio
211.912023
2021
2022
2023
Q1: 99.49
Med: 453.49
Q3: 2891.31
Average
In 2023, the liquidity ratio of CITIZEN CAPITAL PARTENAIRES (211.91) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2023
2021
2022
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Good-25 pts over 3 years
In 2023, the interest coverage of CITIZEN CAPITAL PARTENAIRES (0.0x) 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. Average customer payment term: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). WCR is negative (-27 days): operations structurally generate cash. Notable WCR improvement over the period (-1110%), freeing up cash.
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
-342 702 €
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
8 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
71 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 in days of revenue (2023)
?
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
-27 j
WCR and payment terms evolution CITIZEN CAPITAL PARTENAIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
33 939 €
-78 223 €
-56 506 €
31 408 €
-161 402 €
-410 505 €
-471 387 €
-342 702 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
41
0
0
34
0
0
1
8
Supplier payment term (days)
107
68
76
89
69
60
47
71
Positioning of CITIZEN CAPITAL PARTENAIRES in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of CITIZEN CAPITAL PARTENAIRES is estimated at
2 650 519 €
(range 1 403 335€ - 4 054 063€).
With an EBITDA of 522 661€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.50x
(in line with sector norms).
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
77 tx
1403k€2650k€4054k€
2 650 519 €Range: 1 403 335€ - 4 054 063€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
522 661 €×5.5x
Estimation2 886 898 €
1 441 548€ - 4 014 784€
Revenue Multiple30%
4 553 576 €×0.50x
Estimation2 288 189 €
1 529 053€ - 3 574 552€
Net Income Multiple20%
406 948 €×6.4x
Estimation2 603 068 €
1 119 227€ - 4 871 529€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare CITIZEN CAPITAL PARTENAIRES with other companies in the same sector:
Frequently asked questions about CITIZEN CAPITAL PARTENAIRES
What is the revenue of CITIZEN CAPITAL PARTENAIRES ?
The revenue of CITIZEN CAPITAL PARTENAIRES in 2023 is 4.6 M€.
Is CITIZEN CAPITAL PARTENAIRES profitable?
Yes, CITIZEN CAPITAL PARTENAIRES generated a net profit of 407 k€ in 2023.
Where is the headquarters of CITIZEN CAPITAL PARTENAIRES ?
The headquarters of CITIZEN CAPITAL PARTENAIRES is located in PARIS (75010), in the department Paris.
Where to find the tax return of CITIZEN CAPITAL PARTENAIRES ?
The tax return of CITIZEN CAPITAL PARTENAIRES 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 CITIZEN CAPITAL PARTENAIRES operate?
CITIZEN CAPITAL PARTENAIRES operates in the sector Gestion de fonds (NAF code 66.30Z). 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