Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-01-01 (16 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: COLOMIERS (31770), Haute-Garonne
CABLAGE OCCITAN : revenue, balance sheet and financial ratios
CABLAGE OCCITAN is a French company
founded 16 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in COLOMIERS (31770),
this company of category ETI
shows in 2023 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABLAGE OCCITAN (SIREN 523005072)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
2 069 147 €
2 137 404 €
N/C
2 541 673 €
2 528 683 €
1 503 173 €
1 450 482 €
Net income
72 216 €
72 957 €
-239 751 €
-2 443 €
10 603 €
62 478 €
58 451 €
32 338 €
EBITDA
N/C
189 150 €
-152 772 €
N/C
120 612 €
93 537 €
86 670 €
86 727 €
Net margin
N/C
3.5%
-11.2%
N/C
0.4%
2.5%
3.9%
2.2%
Revenue and income statement
In 2024, CABLAGE OCCITAN generates positive net income of 72 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 32 k€ -> 72 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
72 216 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
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
34.582%
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
39.887%
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
44.411
91.819
145.018
115.686
169.396
89.84
34.582
Financial autonomy
40.171
46.967
31.555
28.098
30.474
19.185
30.512
39.887
Repayment capacity
0.0
2.065
4.829
6.098
None
-1.698
1.372
None
Cash flow / Revenue
5.04%
5.21%
3.287%
4.26%
None%
-9.705%
8.871%
None%
Sector positioning
Debt ratio
34.582024
2022
2023
2024
Q1: 0.41
Med: 12.02
Q3: 40.38
Average-5 pts over 3 years
In 2024, the debt ratio of CABLAGE OCCITAN (34.58) 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
39.89%2024
2022
2023
2024
Q1: 12.17%
Med: 36.78%
Q3: 58.23%
Good+20 pts over 3 years
In 2024, the financial autonomy of CABLAGE OCCITAN (39.9%) 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
1.37 years2023
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 1.11 years
Average+50 pts over 2 years
In 2023, the repayment capacity of CABLAGE OCCITAN (1.37) 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 227.05. 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
227.05
Liquidity indicators evolution CABLAGE OCCITAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
360.037
243.311
168.228
231.154
202.687
157.13
193.318
227.05
Interest coverage
4.499
3.172
4.267
3.294
None
-2.539
1.2
None
Sector positioning
Liquidity ratio
227.052024
2022
2023
2024
Q1: 154.2
Med: 223.28
Q3: 341.41
Good+22 pts over 3 years
In 2024, the liquidity ratio of CABLAGE OCCITAN (227.05) 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.
Interest coverage
1.2x2023
2022
2023
Q1: 0.0x
Med: 0.04x
Q3: 1.86x
Good+41 pts over 2 years
In 2023, the interest coverage of CABLAGE OCCITAN (1.2x) 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.
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 CABLAGE OCCITAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
505 827 €
445 781 €
624 433 €
698 223 €
0 €
420 000 €
450 288 €
0 €
Inventory turnover (days)
1
2
2
1
0
1
3
0
Customer payment term (days)
99
103
95
108
0
96
110
0
Supplier payment term (days)
65
59
70
54
0
67
49
0
Positioning of CABLAGE OCCITAN in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 47 685€ to 264 928€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
47k€82k€264k€
82 369 €Range: 47 685€ - 264 928€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 (Travaux d'installation électrique dans tous locaux)
Compare CABLAGE OCCITAN with other companies in the same sector:
Yes, CABLAGE OCCITAN generated a net profit of 72 k€ in 2024.
Where is the headquarters of CABLAGE OCCITAN ?
The headquarters of CABLAGE OCCITAN is located in COLOMIERS (31770), in the department Haute-Garonne.
Where to find the tax return of CABLAGE OCCITAN ?
The tax return of CABLAGE OCCITAN 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 CABLAGE OCCITAN operate?
CABLAGE OCCITAN operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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