Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-01-09 (38 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: NOISIEL (77186), Seine-et-Marne
CAPITOLE FINANCE : revenue, balance sheet and financial ratios
CAPITOLE FINANCE is a French company
founded 38 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in NOISIEL (77186),
this company of category PME
shows in 2019 a revenue of 125 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAPITOLE FINANCE (SIREN 344077094)
Indicator
2020
2019
2018
2017
Revenue
N/C
125 000 €
36 000 €
18 000 €
Net income
21 772 €
22 357 €
17 649 €
-267 €
EBITDA
N/C
31 586 €
31 179 €
12 806 €
Net margin
N/C
17.9%
49.0%
-1.5%
Revenue and income statement
In 2020, CAPITOLE FINANCE generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 772 €
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 313%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
312.955%
Financial autonomy (2020)
?
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
22.076%
Solvency indicators evolution CAPITOLE FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Debt ratio
195.021
189.256
180.642
312.955
Financial autonomy
33.436
34.127
33.175
22.076
Repayment capacity
-2517.839
38.857
31.085
None
Cash flow / Revenue
-1.483%
49.025%
17.886%
None%
Sector positioning
Debt ratio
312.952020
2018
2019
2020
Q1: 0.03
Med: 17.54
Q3: 128.87
Average
In 2020, the debt ratio of CAPITOLE FINANCE (312.95) 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
22.08%2020
2018
2019
2020
Q1: 8.73%
Med: 42.31%
Q3: 79.51%
Average-11 pts over 3 years
In 2020, the financial autonomy of CAPITOLE FINANCE (22.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
31.09 years2019
2018
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 3.21 years
Watch
In 2019, the repayment capacity of CAPITOLE FINANCE (31.09) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 368.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
368.655
Liquidity indicators evolution CAPITOLE FINANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
Liquidity ratio
186.828
345.612
169.001
368.655
Interest coverage
102.085
43.391
29.045
None
Sector positioning
Liquidity ratio
368.652020
2018
2019
2020
Q1: 106.38
Med: 259.99
Q3: 915.1
Good
In 2020, the liquidity ratio of CAPITOLE FINANCE (368.65) 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
29.05x2019
2018
2019
Q1: -8.81x
Med: 0.0x
Q3: 0.61x
Excellent
In 2019, the interest coverage of CAPITOLE FINANCE (29.1x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 CAPITOLE FINANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
19 620 €
35 617 €
50 985 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
390
358
289
0
Supplier payment term (days)
606
364
280
0
Positioning of CAPITOLE FINANCE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of CAPITOLE FINANCE is estimated at
76 729 €
(range 26 910€ - 207 525€).
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 value2020
173 transactions
26k€76k€207k€
76 729 €Range: 26 910€ - 207 525€
NAF 5 all-time
Valuation method used
Net Income Multiple
21 772 €
×
3.5x
=76 730 €
Range: 26 911€ - 207 525€
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 173 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 (Services administratifs combinés de bureau)
Compare CAPITOLE FINANCE with other companies in the same sector:
The revenue of CAPITOLE FINANCE in 2019 is 125 k€.
Is CAPITOLE FINANCE profitable?
Yes, CAPITOLE FINANCE generated a net profit of 22 k€ in 2020.
Where is the headquarters of CAPITOLE FINANCE ?
The headquarters of CAPITOLE FINANCE is located in NOISIEL (77186), in the department Seine-et-Marne.
Where to find the tax return of CAPITOLE FINANCE ?
The tax return of CAPITOLE FINANCE 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 CAPITOLE FINANCE operate?
CAPITOLE FINANCE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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