Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-20 (11 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75116), Paris
OPEN CITY PROMOTION : revenue, balance sheet and financial ratios
OPEN CITY PROMOTION is a French company
founded 11 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75116),
this company of category PME
shows in 2022 a revenue of 5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPEN CITY PROMOTION (SIREN 802494609)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
5 000 €
N/C
N/C
N/C
87 500 €
62 500 €
591 838 €
Net income
-236 282 €
-874 504 €
-910 763 €
-276 008 €
160 699 €
-286 124 €
188 521 €
1 821 695 €
EBITDA
-159 013 €
-136 377 €
-147 756 €
-142 745 €
-204 305 €
-215 180 €
-276 945 €
-210 946 €
Net margin
N/C
-17490.1%
N/C
N/C
N/C
-327.0%
301.6%
307.8%
Revenue and income statement
In 2023, OPEN CITY PROMOTION records a net loss of 236 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2023)
?
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
-159 013 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-159 011 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-236 282 €
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 100%. Debt level is high: negotiating margin with banks is reduced. 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 ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
100.486%
Financial autonomy (2023)
?
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
49.077%
Repayment capacity (2023)
?
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
-5.979
Solvency indicators evolution OPEN CITY PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.074
0.187
7.769
8.109
42.918
100.486
Financial autonomy
84.587
96.53
97.334
98.723
91.565
80.283
69.47
49.077
Repayment capacity
0.0
0.0
-0.012
0.054
-1.329
-0.879
-1.223
-5.979
Cash flow / Revenue
311.112%
332.968%
-337.817%
None%
None%
None%
-20958.12%
None%
Sector positioning
Debt ratio
100.492023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+24 pts over 3 years
In 2023, the debt ratio of OPEN CITY PROMOTION (100.49) 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
49.08%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Good
In 2023, the financial autonomy of OPEN CITY PROMOTION (49.1%) 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
-5.98 years2023
2021
2022
2023
Q1: -4.46 years
Med: 0.0 years
Q3: 1.58 years
Excellent-16 pts over 3 years
In 2023, the repayment capacity of OPEN CITY PROMOTION (-5.98) 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 5132.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
5132.216
Interest coverage (2023)
?
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 OPEN CITY PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
642.151
2808.663
3839.038
9138.422
7567.862
5372.072
12357.236
5132.216
Interest coverage
0.0
-0.296
0.0
0.0
0.0
-37.769
-280.938
0.0
Sector positioning
Liquidity ratio
5132.222023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Excellent
In 2023, the liquidity ratio of OPEN CITY PROMOTION (5132.22) 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
0.0x2023
2021
2022
2023
Q1: -7.83x
Med: 0.0x
Q3: 3.21x
Good+25 pts over 3 years
In 2023, the interest coverage of OPEN CITY PROMOTION (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 23 days. Favorable situation: supplier credit is longer than customer credit by 23 days.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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
23 j
Inventory turnover (2023)
?
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 OPEN CITY PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
3 323 863 €
2 667 031 €
2 945 145 €
0 €
0 €
0 €
3 363 129 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
360
360
0
0
0
360
0
Supplier payment term (days)
27
90
98
10
18
21
20
23
Positioning of OPEN CITY PROMOTION in its sector
Comparison with sector Promotion immobilière de logements
Similar companies (Promotion immobilière de logements)
Compare OPEN CITY PROMOTION with other companies in the same sector:
Frequently asked questions about OPEN CITY PROMOTION
What is the revenue of OPEN CITY PROMOTION ?
The revenue of OPEN CITY PROMOTION in 2022 is 5 k€.
Is OPEN CITY PROMOTION profitable?
OPEN CITY PROMOTION recorded a net loss in 2023.
Where is the headquarters of OPEN CITY PROMOTION ?
The headquarters of OPEN CITY PROMOTION is located in PARIS (75116), in the department Paris.
Where to find the tax return of OPEN CITY PROMOTION ?
The tax return of OPEN CITY PROMOTION 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 OPEN CITY PROMOTION operate?
OPEN CITY PROMOTION 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