CUSHMAN & WAKEFIELD FRANCE : revenue, balance sheet and financial ratios
CUSHMAN & WAKEFIELD FRANCE is a French company
founded 31 years ago,
specialized in the sector Gestion de fonds.
Based in NEUILLY-SUR-SEINE (92200),
this company of category ETI
shows in 2024 a revenue of 56.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CUSHMAN & WAKEFIELD FRANCE (SIREN 399735331)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
56 617 941 €
56 586 945 €
60 862 037 €
60 267 212 €
50 799 918 €
61 317 611 €
54 432 489 €
26 204 355 €
28 755 418 €
Net income
5 693 049 €
-3 936 318 €
-16 738 718 €
-4 644 912 €
-16 679 304 €
-10 250 000 €
-24 528 906 €
-10 783 810 €
745 392 €
EBITDA
2 052 009 €
1 351 181 €
5 158 098 €
-5 704 915 €
-11 562 566 €
-7 456 993 €
859 817 €
-5 337 701 €
652 391 €
Net margin
10.1%
-7.0%
-27.5%
-7.7%
-32.8%
-16.7%
-45.1%
-41.2%
2.6%
Revenue and income statement
In 2024, CUSHMAN & WAKEFIELD FRANCE achieves revenue of 56.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 56.6 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 2.1 M€, representing 3.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.7 M€, i.e. 10.1% 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
56 617 941 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
56 617 941 €
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
2 052 009 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 376 329 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 693 049 €
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
3.6%
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 117%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
117.424%
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
36.806%
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
-3.107%
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
-62.475
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CUSHMAN & WAKEFIELD FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
47.951
11.054
36.26
42.911
86.361
94.348
110.486
122.81
117.424
Financial autonomy
44.883
81.619
56.727
53.886
42.741
41.601
36.232
35.261
36.806
Repayment capacity
5.263
-3.602
253.361
-5.788
-6.474
-22.583
73.888
-33.478
-62.475
Cash flow / Revenue
9.074%
-19.287%
0.368%
-15.704%
-29.728%
-7.526%
2.247%
-5.698%
-3.107%
Sector positioning
Debt ratio
117.422024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of CUSHMAN & WAKEFIELD FRANCE (117.42) 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
36.81%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average
In 2024, the financial autonomy of CUSHMAN & WAKEFIELD FRANCE (36.8%) 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
-62.48 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of CUSHMAN & WAKEFIELD FRANCE (-62.48) 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 100.08. 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 283.9x. Operating income very largely covers interest expenses: high safety margin.
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
100.076
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
283.885
Liquidity indicators evolution CUSHMAN & WAKEFIELD FRANCE
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
124.211
116.837
133.754
128.751
116.914
98.622
94.459
99.903
100.076
Interest coverage
208.448
-132.927
3129.009
-31.954
-30.085
-68.0
282.082
1049.832
283.885
Sector positioning
Liquidity ratio
100.082024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average
In 2024, the liquidity ratio of CUSHMAN & WAKEFIELD FRANCE (100.08) 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
283.88x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of CUSHMAN & WAKEFIELD FRANCE (283.9x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-135 days): operations structurally generate cash. Notable WCR improvement over the period (-304%), freeing up cash.
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
-21 169 448 €
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
66 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
123 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
-135 j
WCR and payment terms evolution CUSHMAN & WAKEFIELD FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 385 882 €
9 446 408 €
4 045 967 €
-10 026 656 €
-20 350 955 €
-20 963 950 €
-33 173 462 €
-22 127 759 €
-21 169 448 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
159
164
152
139
102
85
74
74
66
Supplier payment term (days)
226
201
159
79
70
101
96
135
123
Positioning of CUSHMAN & WAKEFIELD FRANCE in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of CUSHMAN & WAKEFIELD FRANCE is estimated at
18 508 845 €
(range 6 595 818€ - 42 150 826€).
With an EBITDA of 2 052 009€, the sector multiple of 4.8x is applied.
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 value2024
62 tx
6595k€18508k€42150k€
18 508 845 €Range: 6 595 818€ - 42 150 826€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 052 009 €×4.8x
Estimation9 845 001 €
3 061 990€ - 22 162 741€
Revenue Multiple30%
56 617 941 €×0.30x
Estimation17 235 294 €
8 917 904€ - 47 989 815€
Net Income Multiple20%
5 693 049 €×7.4x
Estimation42 078 783 €
11 947 261€ - 83 362 557€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare CUSHMAN & WAKEFIELD FRANCE with other companies in the same sector:
Frequently asked questions about CUSHMAN & WAKEFIELD FRANCE
What is the revenue of CUSHMAN & WAKEFIELD FRANCE ?
The revenue of CUSHMAN & WAKEFIELD FRANCE in 2024 is 56.6 M€.
Is CUSHMAN & WAKEFIELD FRANCE profitable?
Yes, CUSHMAN & WAKEFIELD FRANCE generated a net profit of 5.7 M€ in 2024.
Where is the headquarters of CUSHMAN & WAKEFIELD FRANCE ?
The headquarters of CUSHMAN & WAKEFIELD FRANCE is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of CUSHMAN & WAKEFIELD FRANCE ?
The tax return of CUSHMAN & WAKEFIELD FRANCE 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 CUSHMAN & WAKEFIELD FRANCE operate?
CUSHMAN & WAKEFIELD FRANCE operates in the sector Gestion de fonds (NAF code 66.30Z). 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