Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1966-01-01 (60 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75009), Paris
CABINET DENIS ET COMPAGNIE : revenue, balance sheet and financial ratios
CABINET DENIS ET COMPAGNIE is a French company
founded 60 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75009),
this company of category PME
shows in 2017 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABINET DENIS ET COMPAGNIE (SIREN 662056050)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
1 996 120 €
1 962 925 €
Net income
147 377 €
133 706 €
220 057 €
153 611 €
165 012 €
173 892 €
212 310 €
119 332 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
326 140 €
206 512 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
10.6%
6.1%
Revenue and income statement
In 2023, CABINET DENIS ET COMPAGNIE generates positive net income of 147 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 119 k€ -> 147 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
147 377 €
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 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 28%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
20.781%
Financial autonomy (2023)
?
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
27.617%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CABINET DENIS ET COMPAGNIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
69.289
45.749
28.508
31.114
51.445
48.771
32.76
20.781
Financial autonomy
22.842
27.341
29.679
28.233
30.041
24.77
20.281
27.617
Repayment capacity
3.855
1.786
None
None
None
None
None
None
Cash flow / Revenue
7.195%
11.776%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
20.782023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 68.68
Average-7 pts over 3 years
In 2023, the debt ratio of CABINET DENIS ET COMPAGNIE (20.78) 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
27.62%2023
2021
2022
2023
Q1: 3.91%
Med: 28.47%
Q3: 61.05%
Average+6 pts over 3 years
In 2023, the financial autonomy of CABINET DENIS ET COMPAGNIE (27.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 104.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
104.95
Liquidity indicators evolution CABINET DENIS ET COMPAGNIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
109.056
105.092
98.598
99.313
109.438
112.59
104.045
104.95
Interest coverage
7.709
3.647
None
None
None
None
None
None
Sector positioning
Liquidity ratio
104.952023
2021
2022
2023
Q1: 106.73
Med: 191.71
Q3: 498.93
Average
In 2023, the liquidity ratio of CABINET DENIS ET COMPAGNIE (104.95) 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.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 DENIS ET COMPAGNIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-1 543 860 €
-1 418 183 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
33
32
0
0
0
0
0
0
Supplier payment term (days)
28
24
0
0
0
0
0
0
Positioning of CABINET DENIS ET COMPAGNIE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of CABINET DENIS ET COMPAGNIE is estimated at
328 571 €
(range 110 063€ - 836 349€).
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 value2023
63 tx
110k€328k€836k€
328 571 €Range: 110 063€ - 836 349€
NAF 5 année 2023
Valuation method used
Net Income Multiple
147 377 €
×
2.2x
=328 572 €
Range: 110 064€ - 836 349€
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 63 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 (Agences immobilières)
Compare CABINET DENIS ET COMPAGNIE with other companies in the same sector:
Frequently asked questions about CABINET DENIS ET COMPAGNIE
What is the revenue of CABINET DENIS ET COMPAGNIE ?
The revenue of CABINET DENIS ET COMPAGNIE in 2017 is 2.0 M€.
Is CABINET DENIS ET COMPAGNIE profitable?
Yes, CABINET DENIS ET COMPAGNIE generated a net profit of 147 k€ in 2023.
Where is the headquarters of CABINET DENIS ET COMPAGNIE ?
The headquarters of CABINET DENIS ET COMPAGNIE is located in PARIS (75009), in the department Paris.
Where to find the tax return of CABINET DENIS ET COMPAGNIE ?
The tax return of CABINET DENIS ET COMPAGNIE 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 DENIS ET COMPAGNIE operate?
CABINET DENIS ET COMPAGNIE operates in the sector Agences immobilières (NAF code 68.31Z). 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