COURCHEVEL PLAZZA : revenue, balance sheet and financial ratios
COURCHEVEL PLAZZA is a French company
founded 15 years ago,
specialized in the sector Promotion immobilière de logements.
Based in CHAVANOD (74650),
this company of category ETI
shows in 2021 a revenue of 836 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COURCHEVEL PLAZZA (SIREN 524687076)
Indicator
2021
2019
2018
2017
2016
Revenue
836 455 €
918 226 €
11 670 347 €
21 238 134 €
11 929 959 €
Net income
-34 663 €
-308 928 €
-52 218 €
1 147 212 €
1 614 798 €
EBITDA
-49 006 €
-376 308 €
529 320 €
2 752 526 €
1 837 743 €
Net margin
-4.1%
-33.6%
-0.4%
5.4%
13.5%
Revenue and income statement
In 2021, COURCHEVEL PLAZZA achieves revenue of 836 k€. Revenue is declining over the period 2016-2021 (CAGR: -41.2%). Slight decline of -9% vs 2019. After deducting consumption (0 €), gross margin stands at 836 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 -49 k€, representing -5.9% of revenue. Positive scissor effect: EBITDA margin improves by +35.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -35 k€ (-4.1% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
836 455 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
836 455 €
EBITDA (2021)
?
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
-49 006 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-22 571 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-34 663 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.9%
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 3%. 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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.044%
Financial autonomy (2021)
?
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
92.976%
Cash flow / Revenue (2021)
?
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
-6.786%
Repayment capacity (2021)
?
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
-1.019
Solvency indicators evolution COURCHEVEL PLAZZA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
164.436
15.909
26.564
2.256
3.044
Financial autonomy
9.278
27.15
40.346
67.408
92.976
Repayment capacity
2.768
0.438
4.583
-0.137
-1.019
Cash flow / Revenue
13.536%
6.61%
1.149%
-35.888%
-6.786%
Sector positioning
Debt ratio
3.042021
2018
2019
2021
Q1: 0.0
Med: 9.83
Q3: 163.63
Good-21 pts over 3 years
In 2021, the debt ratio of COURCHEVEL PLAZZA (3.04) 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
92.98%2021
2018
2019
2021
Q1: 0.09%
Med: 18.38%
Q3: 59.11%
Excellent+14 pts over 3 years
In 2021, the financial autonomy of COURCHEVEL PLAZZA (93.0%) 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
-1.02 years2021
2018
2019
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Good-35 pts over 3 years
In 2021, the repayment capacity of COURCHEVEL PLAZZA (-1.02) 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 2383.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
2383.665
Interest coverage (2021)
?
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
-3.008
Liquidity indicators evolution COURCHEVEL PLAZZA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
808.687
251.794
204.344
321.845
2383.665
Interest coverage
0.0
2.611
1.691
-3.504
-3.008
Sector positioning
Liquidity ratio
2383.662021
2018
2019
2021
Q1: 141.43
Med: 327.34
Q3: 984.63
Excellent+40 pts over 3 years
In 2021, the liquidity ratio of COURCHEVEL PLAZZA (2383.66) 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
-3.01x2021
2018
2019
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Average-47 pts over 3 years
In 2021, the interest coverage of COURCHEVEL PLAZZA (-3.0x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Inventory turnover is 411 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 469 days of revenue, i.e. 1.1 M€ to permanently finance. Notable WCR improvement over the period (-85%), freeing up cash.
Operating WCR (2021)
?
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
1 089 951 €
Customer credit (2021)
?
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
85 j
Supplier credit (2021)
?
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
152 j
Inventory turnover (2021)
?
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
411 j
WCR in days of revenue (2021)
?
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
469 j
WCR and payment terms evolution COURCHEVEL PLAZZA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
7 378 799 €
7 786 537 €
4 445 235 €
2 447 945 €
1 089 951 €
Inventory turnover (days)
674
215
77
642
411
Customer payment term (days)
103
12
34
78
85
Supplier payment term (days)
45
128
501
441
152
Positioning of COURCHEVEL PLAZZA in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of COURCHEVEL PLAZZA is estimated at
234 007 €
(range 84 146€ - 575 528€).
The price/revenue ratio is 0.28x
(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 value2021
80 tx
84k€234k€575k€
234 007 €Range: 84 146€ - 575 528€
NAF 5 all-time
Valuation method used
Revenue Multiple
836 455 €
×
0.28x
=234 008 €
Range: 84 147€ - 575 528€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare COURCHEVEL PLAZZA with other companies in the same sector:
Frequently asked questions about COURCHEVEL PLAZZA
What is the revenue of COURCHEVEL PLAZZA ?
The revenue of COURCHEVEL PLAZZA in 2021 is 836 k€.
Is COURCHEVEL PLAZZA profitable?
COURCHEVEL PLAZZA recorded a net loss in 2021.
Where is the headquarters of COURCHEVEL PLAZZA ?
The headquarters of COURCHEVEL PLAZZA is located in CHAVANOD (74650), in the department Haute-Savoie.
Where to find the tax return of COURCHEVEL PLAZZA ?
The tax return of COURCHEVEL PLAZZA 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 COURCHEVEL PLAZZA operate?
COURCHEVEL PLAZZA operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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