Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2009-08-01 (16 Jahre)Status: AktivBranche: Gestion de fondsStandort: BRIE-COMTE-ROBERT (77170), Seine-et-Marne
GROUPE COURTINVEST : revenue, balance sheet and financial ratios
GROUPE COURTINVEST is a French company
founded 16 years ago,
specialized in the sector Gestion de fonds.
Based in BRIE-COMTE-ROBERT (77170),
this company of category PME
shows in 2021 a revenue of 384 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - GROUPE COURTINVEST (SIREN 514652981)
Kennzahl
2021
2016
Umsatz
383 892 €
250 549 €
Nettoergebnis
54 800 €
34 842 €
EBITDA
50 824 €
58 299 €
Nettomarge
14.3%
13.9%
Umsatz und Gewinn- und Verlustrechnung
In 2021, GROUPE COURTINVEST achieves revenue of 384 k€. Vs 2016, growth of +53% (251 k€ -> 384 k€). After deducting consumption (0 €), gross margin stands at 384 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 51 k€, representing 13.2% of revenue. Warning negative scissor effect: despite revenue change (+53%), EBITDA varies by -13%, reducing margin by 10.0 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 55 k€, i.e. 14.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
383 892 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
383 892 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
50 824 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
27 717 €
Nettoergebnis (2021)
?
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 21%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 6.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
20.699%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen GROUPE COURTINVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2021
Verschuldungsgrad
27.802
20.699
Finanzielle Autonomie
65.16
54.892
Rückzahlungsfähigkeit
1.363
3.18
Cashflow / Umsatz
15.211%
6.19%
Positionnement sectoriel
Debt ratio
20.72021
2016
2021
Q1: 0.02
Méd: 16.89
Q3: 133.03
Average-5 pts über 2 Jahre
In 2021, the debt ratio of GROUPE COURTINVEST (20.70) 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
54.89%2021
2016
2021
Q1: 13.27%
Méd: 52.52%
Q3: 87.72%
Good-6 pts über 2 Jahre
In 2021, the financial autonomy of GROUPE COURTINVEST (54.9%) 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
3.18 years2021
2016
2021
Q1: -0.13 years
Méd: 0.0 years
Q3: 3.51 years
Average+12 pts über 2 Jahre
In 2021, the repayment capacity of GROUPE COURTINVEST (3.18) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 210.04. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2021)
?
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
210.038
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen GROUPE COURTINVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2021
Liquiditätsquote
267.631
210.038
Zinsdeckung
1.494
1.403
Positionnement sectoriel
Liquidity ratio
210.042021
2016
2021
Q1: 95.51
Méd: 362.13
Q3: 2062.09
Average-8 pts über 2 Jahre
In 2021, the liquidity ratio of GROUPE COURTINVEST (210.04) 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
1.4x2021
2016
2021
Q1: -41.55x
Méd: 0.0x
Q3: 0.0x
Excellent
In 2021, the interest coverage of GROUPE COURTINVEST (1.4x) 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: 143 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 165 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 112 days of revenue, i.e. 120 k€ to permanently finance.
Operatives Working Capital (2021)
?
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
165 j
Lagerumschlag (2021)
?
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 (2021)
?
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
112 j
Entwicklung des Working Capital und der Zahlungsfristen GROUPE COURTINVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2021
BFR d'exploitation
-34 420 €
119 509 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
3
143
Crédit fournisseurs (jours)
15
165
Positionnement de GROUPE COURTINVEST dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 76 transactions of similar company sales
in 2021,
the value of GROUPE COURTINVEST is estimated at
231 559 €
(range 80 307€ - 450 649€).
With an EBITDA of 50 824€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.33x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
76 tx
80k€231k€450k€
231 559 €Range: 80 307€ - 450 649€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
50 824 €×2.9x
Estimation146 455 €
68 842€ - 392 969€
Revenue Multiple30%
383 892 €×0.33x
Estimation128 334 €
57 825€ - 345 628€
Net Income Multiple20%
54 800 €×10.9x
Estimation599 160 €
142 695€ - 752 386€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 76 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 (Gestion de fonds)
Compare GROUPE COURTINVEST with other companies in the same sector:
Frequently asked questions about GROUPE COURTINVEST
What is the revenue of GROUPE COURTINVEST ?
The revenue of GROUPE COURTINVEST in 2021 is 384 k€.
Is GROUPE COURTINVEST profitable?
Yes, GROUPE COURTINVEST generated a net profit of 55 k€ in 2021.
Where is the headquarters of GROUPE COURTINVEST ?
The headquarters of GROUPE COURTINVEST is located in BRIE-COMTE-ROBERT (77170), in the department Seine-et-Marne.
Where to find the tax return of GROUPE COURTINVEST ?
The tax return of GROUPE COURTINVEST 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 GROUPE COURTINVEST operate?
GROUPE COURTINVEST operates in the sector Gestion de fonds (NAF code 66.30Z). 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