Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2017-04-10 (9 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: LYON (69006), Rhone
CRC LYON HOLDING : revenue, balance sheet and financial ratios
CRC LYON HOLDING is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LYON (69006),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, CRC LYON HOLDING achieves revenue of 2.0 M€. Over the period 2018-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +73.8%. Vs 2021, growth of +178% (717 k€ -> 2.0 M€). After deducting consumption (11 k€), gross margin stands at 2.0 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -58 k€, representing -2.9% of revenue. Warning negative scissor effect: despite revenue change (+178%), EBITDA varies by -280%, reducing margin by 7.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 125 k€, i.e. 6.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 991 882 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 980 756 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-58 195 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-59 680 €
Nettoergebnis (2022)
?
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
65.048%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen CRC LYON HOLDING
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2021
2022
Verschuldungsgrad
14.43
0.024
5.814
207.27
65.048
Finanzielle Autonomie
78.123
91.478
74.215
28.447
43.872
Rückzahlungsfähigkeit
0.875
0.002
0.388
63.706
-3.845
Cashflow / Umsatz
42.211%
44.951%
16.7%
1.807%
-6.886%
Positionnement sectoriel
Debt ratio
65.052022
2020
2021
2022
Q1: 0.51
Méd: 24.24
Q3: 115.68
Average+32 pts über 3 Jahre
In 2022, the debt ratio of CRC LYON HOLDING (65.05) 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
43.87%2022
2020
2021
2022
Q1: 18.08%
Méd: 52.91%
Q3: 84.24%
Average-25 pts über 3 Jahre
In 2022, the financial autonomy of CRC LYON HOLDING (43.9%) 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
-3.85 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.34 years
Q3: 4.08 years
Excellent-19 pts über 3 Jahre
In 2022, the repayment capacity of CRC LYON HOLDING (-3.85) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 211.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
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
211.519
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen CRC LYON HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2019
2020
2021
2022
Liquiditätsquote
198.221
234.032
119.081
178.478
211.519
Zinsdeckung
0.0
0.0
0.0
59.283
-135.558
Positionnement sectoriel
Liquidity ratio
211.522022
2020
2021
2022
Q1: 101.24
Méd: 346.19
Q3: 1582.34
Average+9 pts über 3 Jahre
In 2022, the liquidity ratio of CRC LYON HOLDING (211.52) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-135.56x2022
2020
2021
2022
Q1: -30.73x
Méd: 0.0x
Q3: 2.5x
Average-25 pts über 3 Jahre
In 2022, the interest coverage of CRC LYON HOLDING (-135.6x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Overall, WCR represents 130 days of revenue, i.e. 717 k€ to permanently finance. Over 2018-2022, WCR increased by +811%, requiring additional financing.
Operatives Working Capital (2022)
?
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
68 j
Lagerumschlag (2022)
?
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
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
130 j
Entwicklung des Working Capital und der Zahlungsfristen CRC LYON HOLDING
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2021
2022
BFR d'exploitation
78 768 €
95 197 €
99 991 €
1 626 812 €
717 436 €
Lagerumschlag (Tage)
0
0
0
472
0
Crédit clients (jours)
185
122
86
60
21
Crédit fournisseurs (jours)
59
54
90
27
68
Positionnement de CRC LYON HOLDING dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 107 transactions of similar company sales
in 2022,
the value of CRC LYON HOLDING is estimated at
1 076 604 €
(range 383 837€ - 1 902 131€).
The price/revenue ratio is 0.65x
(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
107 transactions
383k€1076k€1902k€
1 076 604 €Range: 383 837€ - 1 902 131€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 991 882 €×0.65x
Estimation1 287 236 €
313 091€ - 2 309 881€
Net Income Multiple20%
125 305 €×6.1x
Estimation760 656 €
489 957€ - 1 290 507€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 107 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 sièges sociaux)
Compare CRC LYON HOLDING with other companies in the same sector:
The revenue of CRC LYON HOLDING in 2022 is 2.0 M€.
Is CRC LYON HOLDING profitable?
Yes, CRC LYON HOLDING generated a net profit of 125 k€ in 2022.
Where is the headquarters of CRC LYON HOLDING ?
The headquarters of CRC LYON HOLDING is located in LYON (69006), in the department Rhone.
Where to find the tax return of CRC LYON HOLDING ?
The tax return of CRC LYON HOLDING 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 CRC LYON HOLDING operate?
CRC LYON HOLDING operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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