Employees: NN (None)Legal category: Société coopérativeSize: PMECreation date: 1980-11-01 (45 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PUTEAUX (92800), Hauts-de-Seine
SCI CTRE COMMERCIAL BORDEAUX PREFECTURE is a French company
founded 45 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PUTEAUX (92800),
this company of category PME
shows in 2022 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCI CTRE COMMERCIAL BORDEAUX PREFECTURE (SIREN 320217342)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
5 733 786 €
5 353 064 €
5 994 011 €
6 281 791 €
6 438 640 €
7 371 311 €
Net income
1 586 983 €
-748 524 €
2 475 428 €
1 717 575 €
-79 626 €
7 456 108 €
EBITDA
1 736 292 €
583 802 €
3 093 683 €
-3 302 830 €
-688 801 €
6 029 881 €
Net margin
27.7%
-14.0%
41.3%
27.3%
-1.2%
101.2%
Revenue and income statement
In 2022, SCI CTRE COMMERCIAL BORDEAUX PREFECTURE achieves revenue of 5.7 M€. Activity remains stable over the period (CAGR: -4.1%). Vs 2020: +7%. After deducting consumption (0 €), gross margin stands at 5.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.7 M€, representing 30.3% of revenue. Positive scissor effect: EBITDA margin improves by +19.4 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 1.6 M€, i.e. 27.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 733 786 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 733 786 €
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
1 736 292 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 054 420 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 586 983 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
30.3%
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 2367%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 28.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 23.2% 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 (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
2366.522%
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
3.708%
Cash flow / Revenue (2022)
?
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
23.236%
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
28.456
Asset age ratio (2022)
?
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
2022
Debt ratio
308.237
-48245.482
1164.293
793.734
-2679.013
2366.522
Financial autonomy
18.748
-0.156
4.247
6.081
-1.683
3.708
Repayment capacity
3.469
-19.079
-5.431
7.043
-123.141
28.456
Cash flow / Revenue
90.063%
-25.381%
-59.124%
46.824%
-2.981%
23.236%
Sector positioning
Debt ratio
2366.522022
2019
2020
2022
Q1: -74.21
Med: 11.43
Q3: 181.09
Average
In 2022, the debt ratio of SCI CTRE COMMERCIAL BORDE... (2366.52) 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
3.71%2022
2019
2020
2022
Q1: 1.96%
Med: 38.51%
Q3: 82.88%
Average
In 2022, the financial autonomy of SCI CTRE COMMERCIAL BORDE... (3.7%) 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
28.46 years2022
2019
2020
2022
Q1: -0.01 years
Med: 0.67 years
Q3: 10.41 years
Average
In 2022, the repayment capacity of SCI CTRE COMMERCIAL BORDE... (28.46) 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 461.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 28.2x. Operating income very largely covers interest expenses: high safety margin.
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
461.502
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
2022
Liquidity ratio
234.279
226.374
98.512
96.105
84.58
461.502
Interest coverage
7.256
-63.525
-13.248
14.146
79.005
28.197
Sector positioning
Liquidity ratio
461.52022
2019
2020
2022
Q1: 88.15
Med: 270.18
Q3: 1095.13
Good+27 pts over 3 years
In 2022, the liquidity ratio of SCI CTRE COMMERCIAL BORDE... (461.50) 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
28.2x2022
2019
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 13.79x
Excellent
In 2022, the interest coverage of SCI CTRE COMMERCIAL BORDE... (28.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 213 days. Excellent situation: suppliers finance 185 days of the operating cycle (retail model). Overall, WCR represents 987 days of revenue, i.e. 15.7 M€ to permanently finance.
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
15 723 303 €
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
28 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
213 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 in days of revenue (2022)
?
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
987 j
WCR and payment terms evolution SCI CTRE COMMERCIAL BORDEAUX PREFECTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
15 045 951 €
14 645 395 €
3 788 171 €
2 557 345 €
-202 132 €
15 723 303 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
66
122
139
75
144
28
Supplier payment term (days)
880
118
136
395
261
213
Positioning of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 241 transactions of similar company sales
in 2022,
the value of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE is estimated at
5 268 242 €
(range 2 166 316€ - 12 429 660€).
With an EBITDA of 1 736 292€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.68x
(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 value2022
241 transactions
2166k€5268k€12429k€
5 268 242 €Range: 2 166 316€ - 12 429 660€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 736 292 €×3.3x
Estimation5 678 466 €
2 325 245€ - 12 630 177€
Revenue Multiple30%
5 733 786 €×0.68x
Estimation3 871 217 €
1 751 512€ - 11 033 407€
Net Income Multiple20%
1 586 983 €×4.0x
Estimation6 338 222 €
2 391 202€ - 14 022 750€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 241 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 terrains et d'autres biens immobiliers)
Compare SCI CTRE COMMERCIAL BORDEAUX PREFECTURE with other companies in the same sector:
Frequently asked questions about SCI CTRE COMMERCIAL BORDEAUX PREFECTURE
What is the revenue of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE ?
The revenue of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE in 2022 is 5.7 M€.
Is SCI CTRE COMMERCIAL BORDEAUX PREFECTURE profitable?
Yes, SCI CTRE COMMERCIAL BORDEAUX PREFECTURE generated a net profit of 1.6 M€ in 2022.
Where is the headquarters of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE ?
The headquarters of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE ?
The tax return of SCI CTRE COMMERCIAL BORDEAUX PREFECTURE 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 SCI CTRE COMMERCIAL BORDEAUX PREFECTURE operate?
SCI CTRE COMMERCIAL BORDEAUX PREFECTURE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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