C. WINE HOLDING : revenue, balance sheet and financial ratios
C. WINE HOLDING is a French company
founded 8 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COMBS-LA-VILLE (77380),
this company of category PME
shows in 2024 a revenue of 107 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - C. WINE HOLDING (SIREN 837833060)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
107 404 €
103 506 €
98 093 €
130 841 €
119 745 €
110 588 €
68 188 €
Net income
112 616 €
112 173 €
100 623 €
91 699 €
90 862 €
50 231 €
3 281 €
EBITDA
3 432 €
4 187 €
5 648 €
7 408 €
6 783 €
6 260 €
8 068 €
Net margin
104.9%
108.4%
102.6%
70.1%
75.9%
45.4%
4.8%
Revenue and income statement
En 2024, C. WINE HOLDING alcanza unos ingresos de 107 k€. En el período 2018-2024, la empresa muestra un fuerte crecimiento con una TCAC de +7.9%. Vs 2023: +4%. Tras deducir el consumo (0 €), el margen bruto se sitúa en 107 k€, es decir, una tasa del 100%. El EBITDA alcanza 3 k€, representando el 3.2% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 113 k€, es decir, el 104.9% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
107 404 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
107 404 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
3 432 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 381 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
112 616 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.2%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 14%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 85%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.5 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 103.0% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
14.387%
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
84.559%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
103.038%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.478
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3502.029
569.074
179.276
114.575
59.884
33.323
14.387
Financial autonomy
2.71
13.882
32.743
43.101
58.742
71.964
84.559
Repayment capacity
97.696
7.06
3.039
2.457
1.537
0.946
0.478
Cash flow / Revenue
6.555%
46.867%
77.214%
71.306%
104.208%
107.14%
103.038%
Sector positioning
Ratio de endeudamiento
14.392024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Bueno-10 pts over 3 years
En 2024, el ratio de endeudamiento de C. WINE HOLDING (14.39) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
84.56%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Bueno+20 pts over 3 years
En 2024, el autonomía financiera de C. WINE HOLDING (84.6%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.48 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.21 ans
Q3: 3.74 ans
Average-6 pts over 3 years
En 2024, el capacidad de reembolso de C. WINE HOLDING (0.5 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 126.17. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 28.8x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
126.168
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
28.817
Liquidity indicators evolution C. WINE HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
469.606
164.797
170.649
158.533
138.626
158.999
126.168
Interest coverage
37.37
63.642
50.774
40.834
41.714
40.076
28.817
Sector positioning
Ratio de liquidez
126.172024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average
En 2024, el ratio de liquidez de C. WINE HOLDING (126.17) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
28.82x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Excelente
En 2024, el cobertura de intereses de C. WINE HOLDING (28.8x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 31 días. Plazo proveedores: 52 días. Situación favorable. El FM es negativo (-25 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-1591%), liberando tesorería.
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
-7 562 €
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
31 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
52 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-25 j
WCR and payment terms evolution C. WINE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-447 €
-5 064 €
-11 804 €
-3 499 €
-8 392 €
552 €
-7 562 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
43
78
79
82
68
64
31
Supplier payment term (days)
72
83
93
81
82
59
52
Positioning of C. WINE HOLDING in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of C. WINE HOLDING is estimated at
234 949 €
(range 80 816€ - 615 492€).
With an EBITDA of 3 432€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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
103 transactions
80k€234k€615k€
234 949 €Range: 80 816€ - 615 492€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 432 €×5.0x
Estimation17 267 €
2 972€ - 28 566€
Revenue Multiple30%
107 404 €×0.38x
Estimation40 558 €
19 331€ - 81 913€
Net Income Multiple20%
112 616 €×9.5x
Estimation1 070 744 €
367 654€ - 2 883 178€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 C. WINE HOLDING with other companies in the same sector:
Yes, C. WINE HOLDING generated a net profit of 113 k€ in 2024.
Where is the headquarters of C. WINE HOLDING ?
The headquarters of C. WINE HOLDING is located in COMBS-LA-VILLE (77380), in the department Seine-et-Marne.
Where to find the tax return of C. WINE HOLDING ?
The tax return of C. WINE 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 C. WINE HOLDING operate?
C. WINE 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
Rotate your phone to landscape mode to view the chart