ANGE-COGESEC : revenue, balance sheet and financial ratios
ANGE-COGESEC is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in RAMBOUILLET (78120),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANGE-COGESEC (SIREN 801244872)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 136 759 €
N/C
N/C
1 381 633 €
1 474 881 €
1 301 746 €
N/C
Net income
176 729 €
-73 560 €
64 040 €
33 102 €
7 014 €
3 268 €
58 913 €
214 254 €
-63 706 €
EBITDA
N/C
N/C
258 219 €
N/C
N/C
239 060 €
340 980 €
231 009 €
-2 940 €
Net margin
N/C
N/C
5.6%
N/C
N/C
0.2%
4.0%
16.5%
N/C
Revenue and income statement
In 2024, ANGE-COGESEC generates positive net income of 177 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
176 729 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 303%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
302.954%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
18.673%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1786.256
4793.31
2169.455
1573.569
252.43
218.429
195.39
323.414
302.954
Financial autonomy
-5.54
1.9
3.996
4.449
23.412
26.039
27.364
17.078
18.673
Repayment capacity
-44.678
7.935
9.783
13.184
None
None
8.889
None
None
Cash flow / Revenue
None%
24.889%
16.923%
10.006%
None%
None%
16.465%
None%
None%
Sector positioning
Debt ratio
302.952024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of ANGE-COGESEC (302.95) 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
18.67%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-8 pts over 3 years
In 2024, the financial autonomy of ANGE-COGESEC (18.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
8.89 years2022
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Average
In 2022, the repayment capacity of ANGE-COGESEC (8.89) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 25.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
25.359
Liquidity indicators evolution ANGE-COGESEC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
48.193
68.207
93.852
23.119
34.826
25.873
43.158
21.878
25.359
Interest coverage
-2066.871
41.375
10.803
14.42
None
None
10.732
None
None
Sector positioning
Liquidity ratio
25.362024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of ANGE-COGESEC (25.36) 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
10.73x2022
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Excellent
In 2022, the interest coverage of ANGE-COGESEC (10.7x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution ANGE-COGESEC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-1 185 €
-69 260 €
-485 547 €
0 €
0 €
-251 337 €
0 €
0 €
Inventory turnover (days)
0
5
5
5
0
0
5
0
0
Customer payment term (days)
0
10
13
4
0
0
9
0
0
Supplier payment term (days)
8321
43
53
64
0
0
118
0
0
Positioning of ANGE-COGESEC in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of ANGE-COGESEC is estimated at
723 673 €
(range 378 230€ - 1 594 806€).
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
99 tx
378k€723k€1594k€
723 673 €Range: 378 230€ - 1 594 806€
NAF 5 année 2024
Valuation method used
Net Income Multiple
176 729 €
×
4.1x
=723 673 €
Range: 378 231€ - 1 594 806€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare ANGE-COGESEC with other companies in the same sector:
Yes, ANGE-COGESEC generated a net profit of 177 k€ in 2024.
Where is the headquarters of ANGE-COGESEC ?
The headquarters of ANGE-COGESEC is located in RAMBOUILLET (78120), in the department Yvelines.
Where to find the tax return of ANGE-COGESEC ?
The tax return of ANGE-COGESEC 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 ANGE-COGESEC operate?
ANGE-COGESEC operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart