Mitarbeiter: 12 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2002-10-29 (23 Jahre)Status: AktivBranche: Activités de conditionnementStandort: CARROS (06510), Alpes-Maritimes
EUROPE COSMETIQUES ET PARFUMS : revenue, balance sheet and financial ratios
EUROPE COSMETIQUES ET PARFUMS is a French company
founded 23 years ago,
specialized in the sector Activités de conditionnement.
Based in CARROS (06510),
this company of category PME
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - EUROPE COSMETIQUES ET PARFUMS (SIREN 444438592)
Kennzahl
2024
2023
2022
2021
2020
2019
2019
2018
2017
Umsatz
2 940 460 €
3 492 123 €
2 946 947 €
2 749 073 €
N/C
2 929 248 €
1 324 319 €
2 588 761 €
2 403 429 €
Nettoergebnis
79 910 €
77 795 €
36 679 €
116 585 €
90 910 €
246 508 €
11 312 €
138 484 €
71 058 €
EBITDA
150 737 €
203 854 €
159 160 €
214 788 €
N/C
303 287 €
7 061 €
147 661 €
84 293 €
Nettomarge
2.7%
2.2%
1.2%
4.2%
N/C
8.4%
0.9%
5.3%
3.0%
Umsatz und Gewinn- und Verlustrechnung
In 2024, EUROPE COSMETIQUES ET PARFUMS achieves revenue of 2.9 M€. Revenue is growing positively over 9 years (CAGR: +2.9%). Significant drop of -16% vs 2023. After deducting consumption (704 k€), gross margin stands at 2.2 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 151 k€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 2.7% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
2 940 460 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
2 236 502 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
150 737 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
112 096 €
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 110%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
109.936%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen EUROPE COSMETIQUES ET PARFUMS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
62.542
65.738
51.622
45.614
188.517
164.007
153.978
145.385
109.936
Finanzielle Autonomie
47.399
44.268
46.979
51.654
27.393
30.466
29.099
30.045
34.383
Rückzahlungsfähigkeit
7.296
4.044
2231.848
1.679
None
5.504
6.664
4.822
4.573
Cashflow / Umsatz
3.12%
4.693%
0.011%
8.022%
None%
6.876%
4.433%
4.739%
3.876%
Positionnement sectoriel
Debt ratio
109.942024
2022
2023
2024
Q1: 0.0
Méd: 15.98
Q3: 81.99
Watch
In 2024, the debt ratio of EUROPE COSMETIQUES ET PAR... (109.94) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
34.38%2024
2022
2023
2024
Q1: 12.58%
Méd: 32.91%
Q3: 57.03%
Good+8 pts über 3 Jahre
In 2024, the financial autonomy of EUROPE COSMETIQUES ET PAR... (34.4%) 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
4.57 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.95 years
Watch
In 2024, the repayment capacity of EUROPE COSMETIQUES ET PAR... (4.57) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 184.67. 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 11.3x. Operating income very largely covers interest expenses: high safety margin.
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
184.666
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen EUROPE COSMETIQUES ET PARFUMS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquiditätsquote
305.635
259.345
229.423
288.892
332.621
342.437
251.794
239.908
184.666
Zinsdeckung
9.376
5.345
56.593
2.627
None
6.851
8.525
7.807
11.335
Positionnement sectoriel
Liquidity ratio
184.672024
2022
2023
2024
Q1: 121.0
Méd: 186.75
Q3: 316.6
Average-12 pts über 3 Jahre
In 2024, the liquidity ratio of EUROPE COSMETIQUES ET PAR... (184.67) 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
11.34x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.44x
Q3: 6.5x
Excellent
In 2024, the interest coverage of EUROPE COSMETIQUES ET PAR... (11.3x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 90 days of revenue, i.e. 737 k€ to permanently finance.
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
48 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
25 j
Working Capital in Umsatztagen (2024)
?
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
90 j
Entwicklung des Working Capital und der Zahlungsfristen EUROPE COSMETIQUES ET PARFUMS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2019
2020
2021
2022
2023
2024
BFR d'exploitation
742 587 €
512 678 €
389 588 €
437 688 €
0 €
517 678 €
648 623 €
581 927 €
736 909 €
Lagerumschlag (Tage)
28
27
52
24
0
31
34
26
25
Crédit clients (jours)
42
38
70
38
0
29
32
18
45
Crédit fournisseurs (jours)
60
61
82
40
0
47
57
43
48
Positionnement de EUROPE COSMETIQUES ET PARFUMS dans son secteur
Vergleich mit der Branche Activités de conditionnement
Bewertungsschätzung
Based on 158 transactions of similar company sales
(all years),
the value of EUROPE COSMETIQUES ET PARFUMS is estimated at
618 045 €
(range 259 667€ - 1 312 260€).
With an EBITDA of 150 737€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.36x
(conservative valuation).
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 value2024
158 transactions
259k€618k€1312k€
618 045 €Range: 259 667€ - 1 312 260€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
150 737 €×3.3x
Estimation502 666 €
162 653€ - 1 192 330€
Revenue Multiple30%
2 940 460 €×0.36x
Estimation1 047 951 €
547 757€ - 1 963 854€
Net Income Multiple20%
79 910 €×3.3x
Estimation261 636 €
70 068€ - 634 695€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 158 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 de conditionnement)
Compare EUROPE COSMETIQUES ET PARFUMS with other companies in the same sector:
Frequently asked questions about EUROPE COSMETIQUES ET PARFUMS
What is the revenue of EUROPE COSMETIQUES ET PARFUMS ?
The revenue of EUROPE COSMETIQUES ET PARFUMS in 2024 is 2.9 M€.
Is EUROPE COSMETIQUES ET PARFUMS profitable?
Yes, EUROPE COSMETIQUES ET PARFUMS generated a net profit of 80 k€ in 2024.
Where is the headquarters of EUROPE COSMETIQUES ET PARFUMS ?
The headquarters of EUROPE COSMETIQUES ET PARFUMS is located in CARROS (06510), in the department Alpes-Maritimes.
Where to find the tax return of EUROPE COSMETIQUES ET PARFUMS ?
The tax return of EUROPE COSMETIQUES ET PARFUMS 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 EUROPE COSMETIQUES ET PARFUMS operate?
EUROPE COSMETIQUES ET PARFUMS operates in the sector Activités de conditionnement (NAF code 82.92Z). 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