Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-09-29 (15 years)Status: ActiveBusiness sector: Évaluation des risques et dommagesLocation: LA VALETTE-DU-VAR (83160), Var
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CABINET JORDI : revenue, balance sheet and financial ratios
CABINET JORDI is a French company
founded 15 years ago,
specialized in the sector Évaluation des risques et dommages.
Based in LA VALETTE-DU-VAR (83160),
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 - CABINET JORDI (SIREN 525216933)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 079 457 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
279 918 €
380 011 €
339 924 €
283 244 €
171 965 €
222 619 €
130 881 €
138 614 €
111 455 €
EBITDA
N/C
N/C
539 744 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
31.5%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, CABINET JORDI generates positive net income of 280 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 111 k€ -> 280 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
279 918 €
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 26%. 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 60%. 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
25.644%
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
60.072%
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
43.214
22.302
11.699
1.79
54.578
71.812
52.403
33.373
25.644
Financial autonomy
53.105
61.23
69.748
72.867
53.717
41.236
45.869
54.281
60.072
Repayment capacity
None
None
None
None
None
None
0.504
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
36.978%
None%
None%
Sector positioning
Debt ratio
25.642024
2022
2023
2024
Q1: 0.34
Med: 15.78
Q3: 51.95
Average-15 pts over 3 years
In 2024, the debt ratio of CABINET JORDI (25.64) 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
60.07%2024
2022
2023
2024
Q1: 19.33%
Med: 44.34%
Q3: 61.51%
Good+24 pts over 3 years
In 2024, the financial autonomy of CABINET JORDI (60.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.5 years2022
2022
Q1: 0.0 years
Med: 0.5 years
Q3: 2.32 years
Good
In 2022, the repayment capacity of CABINET JORDI (0.50) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 123.77. 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
123.773
Liquidity indicators evolution CABINET JORDI
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
107.329
98.202
71.537
139.573
293.795
159.329
219.819
236.409
123.773
Interest coverage
None
None
None
None
None
None
0.294
None
None
Sector positioning
Liquidity ratio
123.772024
2022
2023
2024
Q1: 124.63
Med: 157.8
Q3: 244.91
Watch-37 pts over 3 years
In 2024, the liquidity ratio of CABINET JORDI (123.77) 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.
Interest coverage
0.29x2022
2022
Q1: 0.0x
Med: 0.29x
Q3: 2.57x
Good
In 2022, the interest coverage of CABINET JORDI (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 73 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
117 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
44 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 JORDI
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 €
0 €
0 €
0 €
0 €
0 €
-140 427 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
113
0
0
0
150
146
7
278
117
Supplier payment term (days)
0
0
0
0
0
29
0
37
44
Positioning of CABINET JORDI in its sector
Comparison with sector Évaluation des risques et dommages
Valuation estimate
Based on 209 transactions of similar company sales
(all years),
the value of CABINET JORDI is estimated at
553 119 €
(range 241 496€ - 2 476 737€).
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
209 transactions
241k€553k€2476k€
553 119 €Range: 241 496€ - 2 476 737€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
279 918 €
×
2.0x
=553 120 €
Range: 241 497€ - 2 476 737€
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 209 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 (Évaluation des risques et dommages)
Compare CABINET JORDI with other companies in the same sector:
Yes, CABINET JORDI generated a net profit of 280 k€ in 2024.
Where is the headquarters of CABINET JORDI ?
The headquarters of CABINET JORDI is located in LA VALETTE-DU-VAR (83160), in the department Var.
Where to find the tax return of CABINET JORDI ?
The tax return of CABINET JORDI 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 JORDI operate?
CABINET JORDI operates in the sector Évaluation des risques et dommages (NAF code 66.21Z). 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