Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-03-10 (20 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: GRAVIGNY (27930), Eure
PROMO-CONCEPT : revenue, balance sheet and financial ratios
PROMO-CONCEPT is a French company
founded 20 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in GRAVIGNY (27930),
this company of category PME
shows in 2019 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROMO-CONCEPT (SIREN 489237271)
Indicator
2021
2019
2018
2017
2016
Revenue
N/C
1 010 728 €
982 947 €
N/C
1 385 691 €
Net income
51 204 €
8 624 €
-108 151 €
70 910 €
-7 405 €
EBITDA
N/C
-108 508 €
-110 502 €
N/C
-84 943 €
Net margin
N/C
0.9%
-11.0%
N/C
-0.5%
Revenue and income statement
In 2021, PROMO-CONCEPT generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 204 €
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 196%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
195.662%
Financial autonomy (2021)
?
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
31.716%
Asset age ratio (2021)
?
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
2021
Debt ratio
280.258
349.948
422.679
431.009
195.662
Financial autonomy
23.888
20.788
16.275
18.219
31.716
Repayment capacity
-67.76
None
-21.155
2173.678
None
Cash flow / Revenue
-1.705%
None%
-10.855%
0.106%
None%
Sector positioning
Debt ratio
195.662021
2018
2019
2021
Q1: 0.0
Med: 26.64
Q3: 275.35
Average-8 pts over 3 years
In 2021, the debt ratio of PROMO-CONCEPT (195.66) 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
31.72%2021
2018
2019
2021
Q1: 0.63%
Med: 25.33%
Q3: 68.35%
Good+13 pts over 3 years
In 2021, the financial autonomy of PROMO-CONCEPT (31.7%) 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
2173.68 years2019
2018
2019
Q1: -5.68 years
Med: 0.0 years
Q3: 2.87 years
Average+50 pts over 2 years
In 2019, the repayment capacity of PROMO-CONCEPT (2173.68) 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 1549.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
1549.245
Liquidity indicators evolution PROMO-CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
1055.767
1508.844
655.143
2985.942
1549.245
Interest coverage
-0.841
None
0.0
-0.556
None
Sector positioning
Liquidity ratio
1549.242021
2018
2019
2021
Q1: 149.24
Med: 437.9
Q3: 2125.97
Good+12 pts over 3 years
In 2021, the liquidity ratio of PROMO-CONCEPT (1549.24) 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
-0.56x2019
2018
2019
Q1: -2.34x
Med: 0.0x
Q3: 3.89x
Average-6 pts over 2 years
In 2019, the interest coverage of PROMO-CONCEPT (-0.6x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
0 j
Inventory turnover (2021)
?
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 PROMO-CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
1 795 966 €
0 €
3 090 513 €
2 456 302 €
0 €
Inventory turnover (days)
447
0
982
724
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
7
0
119
50
0
Positioning of PROMO-CONCEPT in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 50 140€ to 573 864€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
50k€245k€573k€
245 068 €Range: 50 140€ - 573 864€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Activités des marchands de biens immobiliers)
Compare PROMO-CONCEPT with other companies in the same sector:
Yes, PROMO-CONCEPT generated a net profit of 51 k€ in 2021.
Where is the headquarters of PROMO-CONCEPT ?
The headquarters of PROMO-CONCEPT is located in GRAVIGNY (27930), in the department Eure.
Where to find the tax return of PROMO-CONCEPT ?
The tax return of PROMO-CONCEPT 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 PROMO-CONCEPT operate?
PROMO-CONCEPT operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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