Employees: 12 (2023.0)Legal category: 5202Size: GECreation date: 1990-06-26 (35 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: MARCQ-EN-BARŒUL (59700), Nord
LINKCITY NORD-EST : revenue, balance sheet and financial ratios
LINKCITY NORD-EST is a French company
founded 35 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in MARCQ-EN-BARŒUL (59700),
this company of category GE
shows in 2024 a revenue of 53.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LINKCITY NORD-EST (SIREN 378686950)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
53 126 426 €
131 784 570 €
138 677 918 €
88 161 663 €
130 687 074 €
202 799 973 €
179 584 590 €
92 390 001 €
75 272 918 €
Net income
7 213 €
1 723 999 €
3 043 225 €
1 147 305 €
-1 863 404 €
3 308 812 €
1 749 428 €
-2 001 170 €
4 299 €
EBITDA
-6 304 823 €
11 473 165 €
819 964 €
-1 707 443 €
9 642 211 €
6 179 150 €
2 847 444 €
-1 797 554 €
430 486 €
Net margin
0.0%
1.3%
2.2%
1.3%
-1.4%
1.6%
1.0%
-2.2%
0.0%
Revenue and income statement
In 2024, LINKCITY NORD-EST achieves revenue of 53.1 M€. Activity remains stable over the period (CAGR: -4.3%). Significant drop of -60% vs 2023. After deducting consumption (4.5 M€), gross margin stands at 48.6 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6.3 M€, representing -11.9% of revenue. Warning negative scissor effect: despite revenue change (-60%), EBITDA varies by -155%, reducing margin by 20.6 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 7 k€, i.e. 0.0% 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
53 126 426 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 599 449 €
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
-6 304 823 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-409 712 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 213 €
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
-11.9%
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 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 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
0.019%
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
12.379%
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
-11.067%
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
0.0
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
0.0
0.0
0.0
0.0
0.0
0.0
0.057
0.0
0.019
Financial autonomy
-2.834
-6.022
-1.265
2.521
0.657
3.21
5.98
13.522
12.379
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.002
0.0
0.0
Cash flow / Revenue
0.907%
-2.032%
0.92%
1.371%
4.958%
-2.325%
0.827%
6.943%
-11.067%
Sector positioning
Debt ratio
0.022024
2022
2023
2024
Q1: 0.0
Med: 7.52
Q3: 142.95
Good
In 2024, the debt ratio of LINKCITY NORD-EST (0.02) 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
12.38%2024
2022
2023
2024
Q1: 1.07%
Med: 24.45%
Q3: 50.25%
Average+6 pts over 3 years
In 2024, the financial autonomy of LINKCITY NORD-EST (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
0.0 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.0 years
Q3: 1.08 years
Good
In 2024, the repayment capacity of LINKCITY NORD-EST (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 234.33. 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
234.327
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
-4.386
Liquidity indicators evolution LINKCITY NORD-EST
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
128.539
115.16
122.49
125.183
131.783
172.23
197.579
182.744
234.327
Interest coverage
24.98
-13.508
19.563
32.118
8.206
-31.68
77.726
2.922
-4.386
Sector positioning
Liquidity ratio
234.332024
2022
2023
2024
Q1: 135.39
Med: 249.61
Q3: 897.68
Average
In 2024, the liquidity ratio of LINKCITY NORD-EST (234.33) 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
-4.39x2024
2022
2023
2024
Q1: -11.99x
Med: 0.0x
Q3: 3.76x
Average-34 pts over 3 years
In 2024, the interest coverage of LINKCITY NORD-EST (-4.4x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 31 days of revenue, i.e. 4.5 M€ to permanently finance. Notable WCR improvement over the period (-26%), 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
4 524 778 €
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
55 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
70 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
11 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
31 j
WCR and payment terms evolution LINKCITY NORD-EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 086 568 €
12 280 479 €
181 380 €
1 377 012 €
8 399 258 €
2 865 254 €
227 432 €
9 686 166 €
4 524 778 €
Inventory turnover (days)
3
1
0
0
0
6
4
5
11
Customer payment term (days)
32
55
36
24
27
35
30
0
55
Supplier payment term (days)
69
97
93
84
81
66
44
42
70
Positioning of LINKCITY NORD-EST in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of LINKCITY NORD-EST is estimated at
8 924 405 €
(range 3 208 785€ - 21 951 029€).
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 value2024
80 tx
3208k€8924k€21951k€
8 924 405 €Range: 3 208 785€ - 21 951 029€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
53 126 426 €×0.28x
Estimation14 862 716 €
5 344 469€ - 36 553 977€
Net Income Multiple20%
7 213 €×2.3x
Estimation16 940 €
5 262€ - 46 608€
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 bureaux)
Compare LINKCITY NORD-EST with other companies in the same sector:
Frequently asked questions about LINKCITY NORD-EST
What is the revenue of LINKCITY NORD-EST ?
The revenue of LINKCITY NORD-EST in 2024 is 53.1 M€.
Is LINKCITY NORD-EST profitable?
Yes, LINKCITY NORD-EST generated a net profit of 7 k€ in 2024.
Where is the headquarters of LINKCITY NORD-EST ?
The headquarters of LINKCITY NORD-EST is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of LINKCITY NORD-EST ?
The tax return of LINKCITY NORD-EST 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 LINKCITY NORD-EST operate?
LINKCITY NORD-EST operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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