Employees: NN (None)Legal category: 5202Size: PMECreation date: 2012-06-20 (13 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75008), Paris
MONTPELLIER DEVELOPPEMENT : revenue, balance sheet and financial ratios
MONTPELLIER DEVELOPPEMENT is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75008),
this company of category PME
shows in 2021 a revenue of 470 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONTPELLIER DEVELOPPEMENT (SIREN 752529313)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
469 504 €
518 000 €
447 250 €
1 281 532 €
2 971 249 €
N/C
Net income
-62 391 €
85 480 €
-40 572 €
38 449 €
577 488 €
273 648 €
-137 270 €
EBITDA
-54 455 €
96 609 €
-31 057 €
55 489 €
603 920 €
292 837 €
-111 691 €
Net margin
N/C
18.2%
-7.8%
8.6%
45.1%
9.2%
N/C
Revenue and income statement
In 2022, MONTPELLIER DEVELOPPEMENT records a net loss of 62 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2022)
?
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
-54 455 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-54 453 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-62 391 €
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 -901%. 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 -2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-900.712%
Financial autonomy (2022)
?
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
-1.56%
Repayment capacity (2022)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
-337.666
-437.923
-1570.701
-2331.105
-1140.882
-2301.108
-900.712
Financial autonomy
-38.044
-22.935
-5.882
-3.867
-7.899
-3.94
-1.56
Repayment capacity
-24.454
11.53
3.889
63.38
-38.856
16.053
-17.616
Cash flow / Revenue
None%
9.21%
45.062%
8.597%
-8.225%
18.206%
None%
Sector positioning
Debt ratio
-900.712022
2020
2021
2022
Q1: 0.0
Med: 4.51
Q3: 135.32
Excellent
In 2022, the debt ratio of MONTPELLIER DEVELOPPEMENT (-900.71) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1.56%2022
2020
2021
2022
Q1: 1.28%
Med: 20.47%
Q3: 47.58%
Watch
In 2022, the financial autonomy of MONTPELLIER DEVELOPPEMENT (-1.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-17.62 years2022
2020
2021
2022
Q1: -0.01 years
Med: 0.0 years
Q3: 2.36 years
Excellent
In 2022, the repayment capacity of MONTPELLIER DEVELOPPEMENT (-17.62) 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 257.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
257.317
Interest coverage (2022)
?
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
Liquidity ratio
1043.62
443.047
807.711
728.4
562.45
752.951
257.317
Interest coverage
-17.354
6.532
3.402
25.18
-34.234
10.483
-14.577
Sector positioning
Liquidity ratio
257.322022
2020
2021
2022
Q1: 118.98
Med: 213.5
Q3: 557.84
Good-14 pts over 3 years
In 2022, the liquidity ratio of MONTPELLIER DEVELOPPEMENT (257.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-14.58x2022
2020
2021
2022
Q1: -0.55x
Med: 0.0x
Q3: 3.51x
Watch
In 2022, the interest coverage of MONTPELLIER DEVELOPPEMENT (-14.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 209 days. Excellent situation: suppliers finance 209 days of the operating cycle (retail model).
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
209 j
Inventory turnover (2022)
?
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 and payment terms evolution MONTPELLIER DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
3 123 466 €
2 356 302 €
2 112 393 €
1 826 261 €
1 508 638 €
0 €
Inventory turnover (days)
0
333
624
1620
1152
1060
0
Customer payment term (days)
0
9
29
30
26
15
0
Supplier payment term (days)
616
66
538
506
484
651
209
Positioning of MONTPELLIER DEVELOPPEMENT in its sector
Comparison with sector Promotion immobilière de bureaux
Similar companies (Promotion immobilière de bureaux)
Compare MONTPELLIER DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about MONTPELLIER DEVELOPPEMENT
What is the revenue of MONTPELLIER DEVELOPPEMENT ?
The revenue of MONTPELLIER DEVELOPPEMENT in 2021 is 470 k€.
Is MONTPELLIER DEVELOPPEMENT profitable?
MONTPELLIER DEVELOPPEMENT recorded a net loss in 2022.
Where is the headquarters of MONTPELLIER DEVELOPPEMENT ?
The headquarters of MONTPELLIER DEVELOPPEMENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of MONTPELLIER DEVELOPPEMENT ?
The tax return of MONTPELLIER DEVELOPPEMENT 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 MONTPELLIER DEVELOPPEMENT operate?
MONTPELLIER DEVELOPPEMENT 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