Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1994-09-01 (31 Jahre)Status: AktivBranche: Commerce de détail de meublesStandort: SAINT-MITRE-LES-REMPARTS (13920), Bouches-du-Rhone
CALI : revenue, balance sheet and financial ratios
CALI is a French company
founded 31 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-MITRE-LES-REMPARTS (13920),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CALI generates positive net income of 140 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 103 k€ -> 140 k€.
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.209%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
Verschuldungsgrad
0.112
0.107
0.089
0.069
0.063
0.056
0.05
0.209
Finanzielle Autonomie
84.253
88.037
90.345
89.054
87.063
92.605
90.909
94.701
Rückzahlungsfähigkeit
0.002
None
None
None
None
0.005
None
None
Cashflow / Umsatz
20.266%
None%
None%
None%
None%
10.327%
None%
None%
Positionnement sectoriel
Debt ratio
0.212024
2022
2023
2024
Q1: 1.63
Méd: 24.85
Q3: 81.95
Excellent
In 2024, the debt ratio of CALI (0.21) 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
94.7%2024
2022
2023
2024
Q1: 11.72%
Méd: 29.88%
Q3: 50.21%
Excellent+5 pts über 3 Jahre
In 2024, the financial autonomy of CALI (94.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2022
2022
Q1: 0.0 years
Méd: 0.76 years
Q3: 2.91 years
Good
In 2022, the repayment capacity of CALI (0.01) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 1879.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
1879.103
Entwicklung der Liquiditätskennzahlen CALI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
Liquiditätsquote
420.081
730.11
948.196
888.228
761.394
1343.779
1093.787
1879.103
Zinsdeckung
0.0
None
None
None
None
0.0
None
None
Positionnement sectoriel
Liquidity ratio
1879.12024
2022
2023
2024
Q1: 115.32
Méd: 162.76
Q3: 261.62
Excellent
In 2024, the liquidity ratio of CALI (1879.10) 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
0.0x2022
2022
Q1: 0.0x
Méd: 0.99x
Q3: 3.87x
Average
In 2022, the interest coverage of CALI (0.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
0 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Entwicklung des Working Capital und der Zahlungsfristen CALI
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
BFR d'exploitation
61 692 €
0 €
0 €
0 €
0 €
32 091 €
0 €
0 €
Lagerumschlag (Tage)
25
0
0
0
0
23
0
0
Crédit clients (jours)
17
46
47
0
0
7
0
0
Crédit fournisseurs (jours)
3
2
88
0
0
1
0
0
Positionnement de CALI dans son secteur
Vergleich mit der Branche Commerce de détail de meubles
Bewertungsschätzung
Based on 61 transactions of similar company sales
in 2024,
the value of CALI is estimated at
670 617 €
(range 303 230€ - 1 113 502€).
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
61 tx
303k€670k€1113k€
670 617 €Range: 303 230€ - 1 113 502€
NAF 5 année 2024
Valuation method used
Net Income Multiple
140 306 €
×
4.8x
=670 617 €
Range: 303 231€ - 1 113 503€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Commerce de détail de meubles)
Compare CALI with other companies in the same sector:
Yes, CALI generated a net profit of 140 k€ in 2024.
Where is the headquarters of CALI ?
The headquarters of CALI is located in SAINT-MITRE-LES-REMPARTS (13920), in the department Bouches-du-Rhone.
Where to find the tax return of CALI ?
The tax return of CALI 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 CALI operate?
CALI operates in the sector Commerce de détail de meubles (NAF code 47.59A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen