Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1990-01-01 (36 years)Status: ActiveBusiness sector: Administration d'immeubles et autres biens immobiliersLocation: MARSEILLE (13006), Bouches-du-Rhone
CITYA PARADIS : revenue, balance sheet and financial ratios
CITYA PARADIS is a French company
founded 36 years ago,
specialized in the sector Administration d'immeubles et autres biens immobiliers.
Based in MARSEILLE (13006),
this company of category ETI
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CITYA PARADIS (SIREN 352590616)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 055 838 €
3 483 762 €
4 294 262 €
2 745 452 €
2 529 768 €
2 708 307 €
2 449 121 €
2 349 520 €
2 470 276 €
Net income
146 875 €
298 494 €
393 952 €
19 334 €
254 012 €
345 520 €
102 180 €
-22 682 €
-60 588 €
EBITDA
-15 523 €
550 787 €
613 582 €
44 820 €
72 742 €
427 749 €
142 194 €
-24 796 €
5 398 €
Net margin
4.8%
8.6%
9.2%
0.7%
10.0%
12.8%
4.2%
-1.0%
-2.5%
Revenue and income statement
In 2024, CITYA PARADIS achieves revenue of 3.1 M€. Revenue is growing positively over 9 years (CAGR: +2.7%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 3.1 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 -16 k€, representing -0.5% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -103%, reducing margin by 16.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 147 k€, i.e. 4.8% 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
3 055 838 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 055 838 €
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
-15 523 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
223 623 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
146 875 €
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
-0.5%
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 140%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 12%. 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
140.214%
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
12.365%
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
-5.845%
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
-12.616
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
-410.671
535.009
323.148
107.953
57.918
382.52
229.837
163.663
140.214
Financial autonomy
-6.609
4.011
5.411
10.154
12.992
8.358
9.953
10.351
12.365
Repayment capacity
-51.682
-123.376
8.291
2.711
-8.591
-47.071
6.961
5.784
-12.616
Cash flow / Revenue
-1.582%
-0.449%
5.378%
10.114%
-2.51%
-2.825%
10.406%
12.991%
-5.845%
Sector positioning
Debt ratio
140.212024
2022
2023
2024
Q1: 0.0
Med: 9.88
Q3: 66.83
Average
In 2024, the debt ratio of CITYA PARADIS (140.21) 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
12.37%2024
2022
2023
2024
Q1: 3.12%
Med: 14.33%
Q3: 43.68%
Average+7 pts over 3 years
In 2024, the financial autonomy of CITYA PARADIS (12.4%) 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
-12.62 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 4.28 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of CITYA PARADIS (-12.62) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 94.73. 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
94.727
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
-357.263
Liquidity indicators evolution CITYA PARADIS
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
95.817
94.292
93.063
93.471
94.405
95.098
97.413
97.101
94.727
Interest coverage
1106.206
-240.696
16.067
4.08
33.973
190.696
10.465
11.136
-357.263
Sector positioning
Liquidity ratio
94.732024
2022
2023
2024
Q1: 100.01
Med: 116.56
Q3: 409.44
Watch
In 2024, the liquidity ratio of CITYA PARADIS (94.73) 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
-357.26x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 7.69x
Watch-50 pts over 3 years
In 2024, the interest coverage of CITYA PARADIS (-357.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 65 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-63 days): operations structurally generate cash. Over 2016-2024, WCR increased by +89%, 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
-533 977 €
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
8 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
65 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
-63 j
WCR and payment terms evolution CITYA PARADIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-5 063 424 €
-3 874 429 €
-4 178 886 €
-4 700 808 €
-5 078 661 €
-345 597 €
-638 600 €
-689 750 €
-533 977 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
19
19
9
7
33
10
9
8
Supplier payment term (days)
95
82
80
73
68
72
40
53
65
Positioning of CITYA PARADIS 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 PARADIS is estimated at
654 296 €
(range 281 645€ - 1 545 052€).
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
281k€654k€1545k€
654 296 €Range: 281 645€ - 1 545 052€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 055 838 €×0.29x
Estimation871 998 €
420 306€ - 1 902 359€
Net Income Multiple20%
146 875 €×2.2x
Estimation327 744 €
73 655€ - 1 009 093€
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 PARADIS with other companies in the same sector:
Yes, CITYA PARADIS generated a net profit of 147 k€ in 2024.
Where is the headquarters of CITYA PARADIS ?
The headquarters of CITYA PARADIS is located in MARSEILLE (13006), in the department Bouches-du-Rhone.
Where to find the tax return of CITYA PARADIS ?
The tax return of CITYA PARADIS 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 PARADIS operate?
CITYA PARADIS 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