Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-11-27 (12 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75015), Paris
CITY FLOATING AUSTERLITZ : revenue, balance sheet and financial ratios
CITY FLOATING AUSTERLITZ is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75015),
this company of category PME
shows in 2023 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CITY FLOATING AUSTERLITZ (SIREN 799018783)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
5 616 497 €
5 421 760 €
2 230 483 €
2 268 259 €
4 584 232 €
4 468 965 €
3 993 785 €
1 761 196 €
N/C
Net income
-348 899 €
153 397 €
-70 193 €
-607 630 €
127 777 €
163 817 €
-232 508 €
-849 452 €
-532 755 €
EBITDA
681 651 €
1 369 599 €
902 583 €
434 925 €
1 293 190 €
1 080 040 €
1 004 048 €
-112 556 €
-386 138 €
Net margin
-6.2%
2.8%
-3.1%
-26.8%
2.8%
3.7%
-5.8%
-48.2%
N/C
Revenue and income statement
In 2023, CITY FLOATING AUSTERLITZ achieves revenue of 5.6 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +18.0%. Vs 2022: +4%. After deducting consumption (653 k€), gross margin stands at 5.0 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 682 k€, representing 12.1% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -50%, reducing margin by 13.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -349 k€ (-6.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 616 497 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 963 168 €
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
681 651 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-250 603 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-348 899 €
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
12.1%
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 194%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 33.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
193.716%
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
27.505%
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
2.123%
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
33.482
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 CITY FLOATING AUSTERLITZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
253.672
273.424
200.851
173.294
259.799
248.048
201.406
193.716
Financial autonomy
35.897
24.873
24.13
29.965
32.446
25.81
26.291
28.161
27.505
Repayment capacity
0.0
-13.937
14.275
9.447
6.375
57.579
8.153
5.633
33.482
Cash flow / Revenue
None%
-27.106%
11.398%
13.686%
17.738%
4.523%
25.691%
15.826%
2.123%
Sector positioning
Debt ratio
193.722023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average
In 2023, the debt ratio of CITY FLOATING AUSTERLITZ (193.72) 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
27.5%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Average
In 2023, the financial autonomy of CITY FLOATING AUSTERLITZ (27.5%) 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
33.48 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Watch
In 2023, the repayment capacity of CITY FLOATING AUSTERLITZ (33.48) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 175.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 16.1x. Operating income very largely covers interest expenses: high safety margin.
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
175.826
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
16.066
Liquidity indicators evolution CITY FLOATING AUSTERLITZ
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
153.654
84.372
93.939
140.843
150.703
385.506
378.258
242.501
175.826
Interest coverage
-10.139
-152.021
18.215
15.75
11.781
36.478
13.975
9.433
16.066
Sector positioning
Liquidity ratio
175.832023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Good-24 pts over 3 years
In 2023, the liquidity ratio of CITY FLOATING AUSTERLITZ (175.83) 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
16.07x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Excellent
In 2023, the interest coverage of CITY FLOATING AUSTERLITZ (16.1x) 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. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 18 days of revenue, i.e. 280 k€ to permanently finance.
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
279 982 €
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
5 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
76 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
1 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
18 j
WCR and payment terms evolution CITY FLOATING AUSTERLITZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
-277 829 €
-132 194 €
-77 358 €
-180 390 €
-111 122 €
-171 190 €
-171 599 €
279 982 €
Inventory turnover (days)
0
6
2
2
1
2
4
1
1
Customer payment term (days)
0
16
4
5
0
0
9
11
5
Supplier payment term (days)
87
117
81
83
95
52
85
80
76
Positioning of CITY FLOATING AUSTERLITZ in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of CITY FLOATING AUSTERLITZ is estimated at
3 130 079 €
(range 1 177 265€ - 6 886 857€).
With an EBITDA of 681 651€, the sector multiple of 3.7x is applied.
The price/revenue ratio is 0.74x
(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.
Estimated enterprise value2023
108 transactions
1177k€3130k€6886k€
3 130 079 €Range: 1 177 265€ - 6 886 857€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
681 651 €×3.7x
Estimation2 505 033 €
1 076 374€ - 6 349 637€
Revenue Multiple30%
5 616 497 €×0.74x
Estimation4 171 822 €
1 345 418€ - 7 782 225€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Hôtels et hébergement similaire )
Compare CITY FLOATING AUSTERLITZ with other companies in the same sector:
Frequently asked questions about CITY FLOATING AUSTERLITZ
What is the revenue of CITY FLOATING AUSTERLITZ ?
The revenue of CITY FLOATING AUSTERLITZ in 2023 is 5.6 M€.
Is CITY FLOATING AUSTERLITZ profitable?
CITY FLOATING AUSTERLITZ recorded a net loss in 2023.
Where is the headquarters of CITY FLOATING AUSTERLITZ ?
The headquarters of CITY FLOATING AUSTERLITZ is located in PARIS (75015), in the department Paris.
Where to find the tax return of CITY FLOATING AUSTERLITZ ?
The tax return of CITY FLOATING AUSTERLITZ 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 CITY FLOATING AUSTERLITZ operate?
CITY FLOATING AUSTERLITZ operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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