Employees: 02 (2023.0)Legal category: SA à conseil d'administration (s.a.i.)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Location de logementsLocation: DRAVEIL (91210), Essonne
LA CITE COOPERATIVE PARIS-JARDINS : revenue, balance sheet and financial ratios
LA CITE COOPERATIVE PARIS-JARDINS is a French company
founded 69 years ago,
specialized in the sector Location de logements.
Based in DRAVEIL (91210),
this company of category PME
shows in 2024 a revenue of 6 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA CITE COOPERATIVE PARIS-JARDINS (SIREN 957203417)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 112 €
18 893 €
1 123 €
2 008 €
1 231 €
2 265 €
1 327 €
1 047 €
2 443 €
Net income
124 825 €
89 124 €
29 074 €
45 870 €
44 422 €
46 482 €
10 994 €
2 169 €
4 056 €
EBITDA
33 363 €
-8 097 €
-75 758 €
-100 096 €
-35 636 €
-33 434 €
-80 886 €
-112 839 €
-126 801 €
Net margin
2042.3%
471.7%
2589.0%
2284.4%
3608.6%
2052.2%
828.5%
207.2%
166.0%
Revenue and income statement
In 2024, LA CITE COOPERATIVE PARIS-JARDINS achieves revenue of 6 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.1%. Significant drop of -68% vs 2023. After deducting consumption (3 k€), gross margin stands at 3 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 33 k€, representing 545.9% of revenue. Positive scissor effect: EBITDA margin improves by +588.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 125 k€, i.e. 2042.3% 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
6 112 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 962 €
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
33 363 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
151 159 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
124 825 €
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
6.8%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 32.0% 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
60.242%
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
48.78%
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
32.002%
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
5.234
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 LA CITE COOPERATIVE PARIS-JARDINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
33.61
26.228
14.427
9.098
6.369
4.25
3.868
3.638
60.242
Financial autonomy
45.1
45.174
54.652
72.498
80.447
82.052
83.872
83.095
48.78
Repayment capacity
0.791
1.801
1.62
0.288
0.237
0.488
0.226
0.151
5.234
Cash flow / Revenue
38.352%
14.349%
8.722%
33.353%
35.145%
11.765%
22.544%
29.901%
32.002%
Sector positioning
Debt ratio
60.242024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Average+22 pts over 3 years
In 2024, the debt ratio of LA CITE COOPERATIVE PARIS... (60.24) 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
48.78%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Good
In 2024, the financial autonomy of LA CITE COOPERATIVE PARIS... (48.8%) 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
5.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Average+18 pts over 3 years
In 2024, the repayment capacity of LA CITE COOPERATIVE PARIS... (5.23) 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 96.05. 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
96.05
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
0.0
Liquidity indicators evolution LA CITE COOPERATIVE PARIS-JARDINS
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
101.546
93.181
115.535
233.109
381.482
427.336
652.329
566.355
96.05
Interest coverage
-1.81
-1.46
-1.24
-1.615
-0.772
-0.089
0.0
0.0
0.0
Sector positioning
Liquidity ratio
96.052024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Average-31 pts over 3 years
In 2024, the liquidity ratio of LA CITE COOPERATIVE PARIS... (96.05) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Average
In 2024, the interest coverage of LA CITE COOPERATIVE PARIS... (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: 193 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 589 days. Excellent situation: suppliers finance 396 days of the operating cycle (retail model). Inventory turnover is 32 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1139 days of revenue, i.e. 19 k€ to permanently finance. Notable WCR improvement over the period (-66%), 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
19 342 €
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
193 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
589 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
32 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
1139 j
WCR and payment terms evolution LA CITE COOPERATIVE PARIS-JARDINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
57 586 €
38 383 €
-10 192 €
-23 617 €
-12 315 €
-21 093 €
-8 468 €
-26 353 €
19 342 €
Inventory turnover (days)
41
58
71
94
108
61
13
44
32
Customer payment term (days)
4418
15364
184
95
181
0
5
288
193
Supplier payment term (days)
143
241
185
75
56
44
33
38
589
Positioning of LA CITE COOPERATIVE PARIS-JARDINS in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of LA CITE COOPERATIVE PARIS-JARDINS is estimated at
265 012 €
(range 76 441€ - 478 142€).
With an EBITDA of 33 363€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
76k€265k€478k€
265 012 €Range: 76 441€ - 478 142€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 363 €×5.6x
Estimation186 827 €
49 454€ - 333 463€
Revenue Multiple30%
6 112 €×0.81x
Estimation4 930 €
1 884€ - 9 193€
Net Income Multiple20%
124 825 €×6.8x
Estimation850 599 €
255 748€ - 1 543 265€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare LA CITE COOPERATIVE PARIS-JARDINS with other companies in the same sector:
Frequently asked questions about LA CITE COOPERATIVE PARIS-JARDINS
What is the revenue of LA CITE COOPERATIVE PARIS-JARDINS ?
The revenue of LA CITE COOPERATIVE PARIS-JARDINS in 2024 is 6 k€.
Is LA CITE COOPERATIVE PARIS-JARDINS profitable?
Yes, LA CITE COOPERATIVE PARIS-JARDINS generated a net profit of 125 k€ in 2024.
Where is the headquarters of LA CITE COOPERATIVE PARIS-JARDINS ?
The headquarters of LA CITE COOPERATIVE PARIS-JARDINS is located in DRAVEIL (91210), in the department Essonne.
Where to find the tax return of LA CITE COOPERATIVE PARIS-JARDINS ?
The tax return of LA CITE COOPERATIVE PARIS-JARDINS 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 LA CITE COOPERATIVE PARIS-JARDINS operate?
LA CITE COOPERATIVE PARIS-JARDINS operates in the sector Location de logements (NAF code 68.20A). 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