Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-04-01 (27 years)Status: ActiveBusiness sector: Conseil en relations publiques et communicationLocation: SAINT-DENIS (93210), Seine-Saint-Denis
CAP & CIME PR : revenue, balance sheet and financial ratios
CAP & CIME PR is a French company
founded 27 years ago,
specialized in the sector Conseil en relations publiques et communication.
Based in SAINT-DENIS (93210),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAP & CIME PR (SIREN 422948018)
Indicator
2024
2022
2021
2020
2019
2017
2016
2015
Revenue
N/C
1 542 144 €
1 653 742 €
1 678 700 €
2 638 221 €
2 330 052 €
2 500 354 €
2 464 838 €
Net income
969 646 €
-70 441 €
21 467 €
-110 480 €
-158 181 €
58 342 €
43 437 €
96 696 €
EBITDA
N/C
-44 000 €
23 298 €
-150 508 €
51 399 €
124 411 €
42 734 €
78 236 €
Net margin
N/C
-4.6%
1.3%
-6.6%
-6.0%
2.5%
1.7%
3.9%
Revenue and income statement
In 2024, CAP & CIME PR generates positive net income of 970 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 97 k€ -> 970 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
969 646 €
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 5%. 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 78%. 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
5.289%
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
78.082%
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
2015
2016
2017
2019
2020
2021
2022
2024
Debt ratio
0.934
5.869
4.397
0.036
18.705
18.695
16.913
5.289
Financial autonomy
64.257
57.592
63.037
69.934
55.889
64.355
70.122
78.082
Repayment capacity
0.368
8.608
1.685
0.012
-2.231
11.634
-5.82
None
Cash flow / Revenue
1.636%
0.422%
1.765%
1.669%
-6.983%
1.381%
-2.546%
None%
Sector positioning
Debt ratio
5.292024
2021
2022
2024
Q1: 0.0
Med: 4.58
Q3: 34.46
Average-6 pts over 3 years
In 2024, the debt ratio of CAP & CIME PR (5.29) 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
78.08%2024
2021
2022
2024
Q1: 4.2%
Med: 30.36%
Q3: 62.45%
Excellent
In 2024, the financial autonomy of CAP & CIME PR (78.1%) 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.
Repayment capacity
-5.82 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.71 years
Excellent-50 pts over 2 years
In 2022, the repayment capacity of CAP & CIME PR (-5.82) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 314.44. 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
314.444
Liquidity indicators evolution CAP & CIME PR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2019
2020
2021
2022
2024
Liquidity ratio
125.408
111.841
122.851
148.811
146.383
178.144
200.092
314.444
Interest coverage
2.981
14.036
5.272
362.939
-9.966
8.022
-6.18
None
Sector positioning
Liquidity ratio
314.442024
2021
2022
2024
Q1: 140.42
Med: 242.49
Q3: 476.09
Good+24 pts over 3 years
In 2024, the liquidity ratio of CAP & CIME PR (314.44) 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
-6.18x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.49x
Average-50 pts over 2 years
In 2022, the interest coverage of CAP & CIME PR (-6.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (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 CAP & CIME PR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2024
Operating WCR
525 010 €
374 203 €
498 235 €
476 964 €
789 308 €
501 729 €
348 417 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
87
95
59
62
124
98
77
0
Supplier payment term (days)
71
73
98
52
163
101
56
0
Positioning of CAP & CIME PR in its sector
Comparison with sector Conseil en relations publiques et communication
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 590 454€ to 4 314 122€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
590k€2774k€4314k€
2 774 645 €Range: 590 454€ - 4 314 122€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Conseil en relations publiques et communication)
Compare CAP & CIME PR with other companies in the same sector:
Yes, CAP & CIME PR generated a net profit of 970 k€ in 2024.
Where is the headquarters of CAP & CIME PR ?
The headquarters of CAP & CIME PR is located in SAINT-DENIS (93210), in the department Seine-Saint-Denis.
Where to find the tax return of CAP & CIME PR ?
The tax return of CAP & CIME PR 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 CAP & CIME PR operate?
CAP & CIME PR operates in the sector Conseil en relations publiques et communication (NAF code 70.21Z). 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