Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-10-07 (35 years)Status: ActiveBusiness sector: Agences immobilièresLocation: CLAMART (92140), Hauts-de-Seine
CONSEIL GESTION PROMOTION : revenue, balance sheet and financial ratios
CONSEIL GESTION PROMOTION is a French company
founded 35 years ago,
specialized in the sector Agences immobilières.
Based in CLAMART (92140),
this company of category PME
shows in 2023 a revenue of 1 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSEIL GESTION PROMOTION (SIREN 379228331)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 100 €
2 200 €
120 721 €
43 700 €
198 356 €
80 157 €
87 717 €
117 737 €
Net income
-21 560 €
-50 208 €
55 949 €
-1 517 €
64 202 €
-14 418 €
-15 435 €
17 227 €
EBITDA
-23 877 €
-55 254 €
76 885 €
-2 433 €
64 565 €
-22 336 €
-16 097 €
18 025 €
Net margin
-1960.0%
-2282.2%
46.3%
-3.5%
32.4%
-18.0%
-17.6%
14.6%
Revenue and income statement
In 2023, CONSEIL GESTION PROMOTION achieves revenue of 1 k€. Revenue is declining over the period 2016-2023 (CAGR: -48.7%). Significant drop of -50% vs 2022. After deducting consumption (0 €), gross margin stands at 1 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -24 k€, representing -2170.6% of revenue. Positive scissor effect: EBITDA margin improves by +340.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -22 k€ (-1960.0% 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
1 100 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 100 €
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
-23 877 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-23 995 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 560 €
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
-2170.6%
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 97%. 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
0.055%
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
97.333%
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
-1949.364%
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
-0.003
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
16.115
14.325
15.821
30.487
7.032
0.013
0.017
0.055
Financial autonomy
79.883
74.393
70.075
64.662
82.338
93.502
93.059
97.333
Repayment capacity
1.123
-1.363
-1.491
0.682
18.52
0.0
-0.001
-0.003
Cash flow / Revenue
17.631%
-15.484%
-15.194%
33.579%
1.067%
55.511%
-2276.818%
-1949.364%
Sector positioning
Debt ratio
0.062023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 68.66
Good
In 2023, the debt ratio of CONSEIL GESTION PROMOTION (0.06) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
97.33%2023
2021
2022
2023
Q1: 3.91%
Med: 28.47%
Q3: 61.04%
Excellent
In 2023, the financial autonomy of CONSEIL GESTION PROMOTION (97.3%) 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
-0.0 years2023
2021
2022
2023
Q1: -0.12 years
Med: 0.0 years
Q3: 1.25 years
Good+24 pts over 3 years
In 2023, the repayment capacity of CONSEIL GESTION PROMOTION (-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 2404.24. 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
2404.244
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
935.153
454.529
360.301
500.514
613.925
1450.613
1001.763
2404.244
Interest coverage
6.363
-2.348
1.294
0.485
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
2404.242023
2021
2022
2023
Q1: 106.74
Med: 191.7
Q3: 498.6
Excellent
In 2023, the liquidity ratio of CONSEIL GESTION PROMOTION (2404.24) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.94x
Average
In 2023, the interest coverage of CONSEIL GESTION PROMOTION (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 124 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. The gap of 39 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 3562 days of revenue, i.e. 11 k€ to permanently finance. Over 2016-2023, WCR increased by +612%, requiring additional financing.
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
10 884 €
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
124 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
85 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
3562 j
WCR and payment terms evolution CONSEIL GESTION PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 529 €
-16 327 €
-13 093 €
-27 119 €
-10 801 €
-2 876 €
2 642 €
10 884 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
5
9
23
6
38
14
62
124
Supplier payment term (days)
33
33
69
30
27
34
57
85
Positioning of CONSEIL GESTION PROMOTION in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of CONSEIL GESTION PROMOTION is estimated at
335 €
(range 146€ - 639€).
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
63 tx
0k€0k€0k€
335 €Range: 146€ - 639€
NAF 5 année 2023
Valuation method used
Revenue Multiple
1 100 €
×
0.30x
=335 €
Range: 147€ - 639€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Agences immobilières)
Compare CONSEIL GESTION PROMOTION with other companies in the same sector:
Frequently asked questions about CONSEIL GESTION PROMOTION
What is the revenue of CONSEIL GESTION PROMOTION ?
The revenue of CONSEIL GESTION PROMOTION in 2023 is 1 k€.
Is CONSEIL GESTION PROMOTION profitable?
CONSEIL GESTION PROMOTION recorded a net loss in 2023.
Where is the headquarters of CONSEIL GESTION PROMOTION ?
The headquarters of CONSEIL GESTION PROMOTION is located in CLAMART (92140), in the department Hauts-de-Seine.
Where to find the tax return of CONSEIL GESTION PROMOTION ?
The tax return of CONSEIL GESTION 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 CONSEIL GESTION PROMOTION operate?
CONSEIL GESTION PROMOTION operates in the sector Agences immobilières (NAF code 68.31Z). 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