Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1988-08-01 (37 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: NICE (06000), Alpes-Maritimes
CITYA DALBERA : revenue, balance sheet and financial ratios
CITYA DALBERA is a French company
founded 37 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in NICE (06000),
this company of category ETI
shows in 2024 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CITYA DALBERA (SIREN 348155219)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 066 485 €
4 026 591 €
3 775 607 €
3 853 281 €
3 410 889 €
3 572 548 €
3 503 329 €
3 483 888 €
3 312 183 €
Net income
860 933 €
540 150 €
428 859 €
429 260 €
533 949 €
577 647 €
732 885 €
651 641 €
592 894 €
EBITDA
926 887 €
657 316 €
601 557 €
599 352 €
555 304 €
837 796 €
837 269 €
896 072 €
835 539 €
Net margin
14.2%
13.4%
11.4%
11.1%
15.7%
16.2%
20.9%
18.7%
17.9%
Revenue and income statement
In 2024, CITYA DALBERA achieves revenue of 6.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Vs 2023, growth of +51% (4.0 M€ -> 6.1 M€). After deducting consumption (0 €), gross margin stands at 6.1 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 927 k€, representing 15.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 861 k€, i.e. 14.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 066 485 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 066 485 €
EBITDA (2024)
?
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
926 887 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
911 540 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
860 933 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.3%
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 12%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
11.537%
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
28.513%
Cash flow / Revenue (2024)
?
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
12.485%
Repayment capacity (2024)
?
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
0.882
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
82.215
48.999
32.227
24.619
26.291
12.664
6.772
15.587
11.537
Financial autonomy
22.069
24.673
29.198
29.124
25.978
26.905
29.515
30.062
28.513
Repayment capacity
3.246
1.994
1.621
1.401
2.294
1.163
0.598
1.241
0.882
Cash flow / Revenue
16.905%
18.53%
17.508%
15.807%
9.536%
10.785%
12.119%
13.642%
12.485%
Sector positioning
Debt ratio
11.542024
2022
2023
2024
Q1: 0.0
Med: 9.88
Q3: 66.83
Average+9 pts over 3 years
In 2024, the debt ratio of CITYA DALBERA (11.54) 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
28.51%2024
2022
2023
2024
Q1: 3.12%
Med: 14.33%
Q3: 43.68%
Good
In 2024, the financial autonomy of CITYA DALBERA (28.5%) 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
0.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Average
In 2024, the repayment capacity of CITYA DALBERA (0.88) 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 102.25. 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 4.1x. Financial charges are adequately covered by operations.
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
102.255
Interest coverage (2024)
?
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
4.077
Liquidity indicators evolution CITYA DALBERA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
95.858
95.123
96.611
96.15
93.116
95.621
96.988
98.886
102.255
Interest coverage
8.726
6.475
5.123
3.913
6.468
5.383
1.643
4.294
4.077
Sector positioning
Liquidity ratio
102.252024
2022
2023
2024
Q1: 100.01
Med: 116.56
Q3: 409.44
Average
In 2024, the liquidity ratio of CITYA DALBERA (102.25) 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
4.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.69x
Good
In 2024, the interest coverage of CITYA DALBERA (4.1x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). WCR is negative (-211 days): operations structurally generate cash. Over 2016-2024, WCR increased by +37%, requiring additional financing.
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
-3 551 866 €
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
3 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
38 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 in days of revenue (2024)
?
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
-211 j
WCR and payment terms evolution CITYA DALBERA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-5 669 927 €
-6 590 192 €
-6 229 585 €
-6 792 628 €
-8 164 850 €
-2 764 729 €
-2 742 488 €
-3 011 004 €
-3 551 866 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
1
1
2
1
5
2
2
2
3
Supplier payment term (days)
39
34
27
25
87
51
10
22
38
Positioning of CITYA DALBERA in its sector
Comparison with sector Administration d'immeubles et autres biens immobiliers
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of CITYA DALBERA is estimated at
1 518 207 €
(range 550 529€ - 4 170 449€).
With an EBITDA of 926 887€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.29x
(conservative valuation).
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
277 transactions
550k€1518k€4170k€
1 518 207 €Range: 550 529€ - 4 170 449€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
926 887 €×1.3x
Estimation1 229 302 €
427 724€ - 3 708 959€
Revenue Multiple30%
6 066 485 €×0.29x
Estimation1 731 101 €
834 396€ - 3 776 585€
Net Income Multiple20%
860 933 €×2.2x
Estimation1 921 128 €
431 742€ - 5 914 975€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Administration d'immeubles et autres biens immobiliers)
Compare CITYA DALBERA with other companies in the same sector:
Yes, CITYA DALBERA generated a net profit of 861 k€ in 2024.
Where is the headquarters of CITYA DALBERA ?
The headquarters of CITYA DALBERA is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of CITYA DALBERA ?
The tax return of CITYA DALBERA 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 CITYA DALBERA operate?
CITYA DALBERA operates in the sector Administration d'immeubles et autres biens immobiliers (NAF code 68.32A). 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