Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-11 (8 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: AUBIERE (63170), Puy-de-Dome
CAP DIFF MOULINS : revenue, balance sheet and financial ratios
CAP DIFF MOULINS is a French company
founded 8 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in AUBIERE (63170),
this company of category PME
shows in 2020 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAP DIFF MOULINS (SIREN 834564379)
Indicator
2023
2020
2019
Revenue
N/C
1 824 025 €
2 974 612 €
Net income
85 113 €
78 778 €
39 534 €
EBITDA
N/C
221 689 €
223 776 €
Net margin
N/C
4.3%
1.3%
Revenue and income statement
In 2023, CAP DIFF MOULINS generates positive net income of 85 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2023: 40 k€ -> 85 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
85 113 €
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
75.605%
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
42.2%
Asset age ratio (2023)
?
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
2019
2020
2023
Debt ratio
1196.17
515.624
75.605
Financial autonomy
5.611
10.873
42.2
Repayment capacity
4.756
4.896
None
Cash flow / Revenue
3.891%
7.409%
None%
Sector positioning
Debt ratio
75.612023
2019
2020
2023
Q1: 1.27
Med: 26.9
Q3: 89.15
Average-5 pts over 3 years
In 2023, the debt ratio of CAP DIFF MOULINS (75.61) 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
42.2%2023
2019
2020
2023
Q1: 11.05%
Med: 33.42%
Q3: 56.7%
Good+34 pts over 3 years
In 2023, the financial autonomy of CAP DIFF MOULINS (42.2%) 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
4.9 years2020
2019
2020
Q1: 0.0 years
Med: 0.46 years
Q3: 4.2 years
Average
In 2020, the repayment capacity of CAP DIFF MOULINS (4.90) 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 244.08. 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
244.082
Liquidity indicators evolution CAP DIFF MOULINS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2023
Liquidity ratio
149.214
193.415
244.082
Interest coverage
5.295
3.225
None
Sector positioning
Liquidity ratio
244.082023
2019
2020
2023
Q1: 145.73
Med: 221.32
Q3: 355.94
Good+18 pts over 3 years
In 2023, the liquidity ratio of CAP DIFF MOULINS (244.08) 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
3.23x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 2.5x
Excellent
In 2020, the interest coverage of CAP DIFF MOULINS (3.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 CAP DIFF MOULINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2023
Operating WCR
380 721 €
387 806 €
0 €
Inventory turnover (days)
46
76
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
24
77
0
Positioning of CAP DIFF MOULINS in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 55 transactions of similar company sales
in 2023,
the value of CAP DIFF MOULINS is estimated at
249 027 €
(range 96 794€ - 635 980€).
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
55 tx
96k€249k€635k€
249 027 €Range: 96 794€ - 635 980€
NAF 5 année 2023
Valuation method used
Net Income Multiple
85 113 €
×
2.9x
=249 028 €
Range: 96 794€ - 635 981€
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 55 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 (Commerce de détail d'autres équipements du foyer)
Compare CAP DIFF MOULINS with other companies in the same sector:
The revenue of CAP DIFF MOULINS in 2020 is 1.8 M€.
Is CAP DIFF MOULINS profitable?
Yes, CAP DIFF MOULINS generated a net profit of 85 k€ in 2023.
Where is the headquarters of CAP DIFF MOULINS ?
The headquarters of CAP DIFF MOULINS is located in AUBIERE (63170), in the department Puy-de-Dome.
Where to find the tax return of CAP DIFF MOULINS ?
The tax return of CAP DIFF MOULINS 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 DIFF MOULINS operate?
CAP DIFF MOULINS operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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