Mitarbeiter: 11 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2008-05-13 (18 Jahre)Status: AktivBranche: Fabrication de meubles de bureau et de magasinStandort: BERNIS (30620), Gard
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
KOLLIRAMA SUD : revenue, balance sheet and financial ratios
KOLLIRAMA SUD is a French company
founded 18 years ago,
specialized in the sector Fabrication de meubles de bureau et de magasin.
Based in BERNIS (30620),
this company of category PME
shows in 2016 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - KOLLIRAMA SUD (SIREN 504829060)
Kennzahl
2021
2020
2019
2018
2017
2016
Umsatz
N/C
N/C
N/C
N/C
N/C
3 790 794 €
Nettoergebnis
108 406 €
9 332 €
31 308 €
68 162 €
78 900 €
138 476 €
EBITDA
N/C
N/C
N/C
N/C
N/C
255 116 €
Nettomarge
N/C
N/C
N/C
N/C
N/C
3.7%
Umsatz und Gewinn- und Verlustrechnung
In 2021, KOLLIRAMA SUD generates positive net income of 108 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 138 k€ -> 108 k€.
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 90%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
90.192%
Finanzielle Autonomie (2021)
?
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
2019
2020
2021
Verschuldungsgrad
0.068
0.08
0.3
0.106
118.103
90.192
Finanzielle Autonomie
31.305
31.28
30.595
28.355
22.438
22.725
Rückzahlungsfähigkeit
0.001
None
None
None
None
None
Cashflow / Umsatz
4.579%
None%
None%
None%
None%
None%
Positionnement sectoriel
Debt ratio
90.192021
2019
2020
2021
Q1: 11.89
Méd: 45.04
Q3: 109.42
Average+42 pts über 3 Jahre
In 2021, the debt ratio of KOLLIRAMA SUD (90.19) 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
22.73%2021
2019
2020
2021
Q1: 19.26%
Méd: 34.79%
Q3: 53.16%
Average
In 2021, the financial autonomy of KOLLIRAMA SUD (22.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 169.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
169.189
Entwicklung der Liquiditätskennzahlen KOLLIRAMA SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
Liquiditätsquote
133.329
130.941
132.601
129.219
220.123
169.189
Zinsdeckung
6.193
None
None
None
None
None
Positionnement sectoriel
Liquidity ratio
169.192021
2019
2020
2021
Q1: 170.0
Méd: 227.19
Q3: 333.73
Watch
In 2021, the liquidity ratio of KOLLIRAMA SUD (169.19) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 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
Entwicklung des Working Capital und der Zahlungsfristen KOLLIRAMA SUD
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
BFR d'exploitation
668 999 €
0 €
0 €
0 €
0 €
0 €
Lagerumschlag (Tage)
12
0
0
0
0
0
Crédit clients (jours)
59
0
0
0
0
0
Crédit fournisseurs (jours)
66
0
0
0
0
0
Positionnement de KOLLIRAMA SUD dans son secteur
Vergleich mit der Branche Fabrication de meubles de bureau et de magasin
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 149 382€ to 1 730 742€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
149k€783k€1730k€
783 264 €Range: 149 382€ - 1 730 742€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Fabrication de meubles de bureau et de magasin)
Compare KOLLIRAMA SUD with other companies in the same sector:
Yes, KOLLIRAMA SUD generated a net profit of 108 k€ in 2021.
Where is the headquarters of KOLLIRAMA SUD ?
The headquarters of KOLLIRAMA SUD is located in BERNIS (30620), in the department Gard.
Where to find the tax return of KOLLIRAMA SUD ?
The tax return of KOLLIRAMA SUD 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 KOLLIRAMA SUD operate?
KOLLIRAMA SUD operates in the sector Fabrication de meubles de bureau et de magasin (NAF code 31.01Z). 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