Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-04-02 (14 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: SAINT-MALO (35400), Ille-et-Vilaine
CABINET COLLIN : revenue, balance sheet and financial ratios
CABINET COLLIN is a French company
founded 14 years ago,
specialized in the sector Activité des économistes de la construction.
Based in SAINT-MALO (35400),
this company of category PME
shows in 2020 a revenue of 779 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET COLLIN (SIREN 750902108)
Indicator
2024
2023
2022
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
778 612 €
1 079 887 €
946 937 €
N/C
Net income
392 060 €
317 618 €
277 530 €
110 386 €
299 668 €
226 401 €
171 642 €
EBITDA
N/C
N/C
N/C
162 001 €
415 480 €
360 599 €
N/C
Net margin
N/C
N/C
N/C
14.2%
27.7%
23.9%
N/C
Revenue and income statement
In 2024, CABINET COLLIN generates positive net income of 392 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 172 k€ -> 392 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
392 060 €
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 2%. 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 88%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
2.291%
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
87.88%
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
2020
2022
2023
2024
Debt ratio
52.649
48.375
32.175
28.408
2.457
5.27
2.291
Financial autonomy
58.716
60.801
70.437
71.897
81.191
74.692
87.88
Repayment capacity
None
2.757
1.679
4.084
None
None
None
Cash flow / Revenue
None%
25.459%
28.806%
16.272%
None%
None%
None%
Sector positioning
Debt ratio
2.292024
2022
2023
2024
Q1: 0.04
Med: 10.46
Q3: 48.62
Good
In 2024, the debt ratio of CABINET COLLIN (2.29) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
87.88%2024
2022
2023
2024
Q1: 9.79%
Med: 34.14%
Q3: 63.12%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of CABINET COLLIN (87.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 379.33. 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
379.328
Liquidity indicators evolution CABINET COLLIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2022
2023
2024
Liquidity ratio
258.04
328.587
490.389
475.971
224.277
207.008
379.328
Interest coverage
None
5.49
1.622
1.662
None
None
None
Sector positioning
Liquidity ratio
379.332024
2022
2023
2024
Q1: 147.84
Med: 245.59
Q3: 452.78
Good+17 pts over 3 years
In 2024, the liquidity ratio of CABINET COLLIN (379.33) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
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 CABINET COLLIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
2024
Operating WCR
0 €
342 223 €
534 285 €
542 428 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
164
124
142
0
0
0
Supplier payment term (days)
0
61
33
66
0
0
0
Positioning of CABINET COLLIN in its sector
Comparison with sector Activité des économistes de la construction
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of CABINET COLLIN is estimated at
1 902 882 €
(range 383 131€ - 3 200 913€).
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
98 tx
383k€1902k€3200k€
1 902 882 €Range: 383 131€ - 3 200 913€
NAF 5 all-time
Valuation method used
Net Income Multiple
392 060 €
×
4.9x
=1 902 883 €
Range: 383 131€ - 3 200 913€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)
Compare CABINET COLLIN with other companies in the same sector:
Yes, CABINET COLLIN generated a net profit of 392 k€ in 2024.
Where is the headquarters of CABINET COLLIN ?
The headquarters of CABINET COLLIN is located in SAINT-MALO (35400), in the department Ille-et-Vilaine.
Where to find the tax return of CABINET COLLIN ?
The tax return of CABINET COLLIN 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 CABINET COLLIN operate?
CABINET COLLIN operates in the sector Activité des économistes de la construction (NAF code 74.90A). 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