Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-04-03 (11 years)Status: ActiveBusiness sector: Débits de boissonsLocation: SOLAIZE (69360), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CAP'N : revenue, balance sheet and financial ratios
CAP'N is a French company
founded 11 years ago,
specialized in the sector Débits de boissons.
Based in SOLAIZE (69360),
this company of category PME
shows in 2022 a net income positive of 213 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, CAP'N generates positive net income of 213 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 58 k€ -> 213 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
212 846 €
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
98.882%
Financial autonomy (2022)
?
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
48.768%
Solvency indicators evolution CAP'N
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
609.874
294.159
225.851
155.152
246.576
253.371
98.882
Financial autonomy
12.268
22.201
26.866
34.174
24.6
21.416
48.768
Repayment capacity
None
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
98.882022
2020
2021
2022
Q1: 2.46
Med: 44.85
Q3: 171.11
Average-13 pts over 3 years
In 2022, the debt ratio of CAP'N (98.88) 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
48.77%2022
2020
2021
2022
Q1: 10.24%
Med: 33.72%
Q3: 58.97%
Good+24 pts over 3 years
In 2022, the financial autonomy of CAP'N (48.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3302.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
3302.617
Liquidity indicators evolution CAP'N
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
147.693
206.01
218.489
230.822
209.226
108.654
3302.617
Interest coverage
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
3302.622022
2020
2021
2022
Q1: 61.79
Med: 140.64
Q3: 271.02
Excellent+11 pts over 3 years
In 2022, the liquidity ratio of CAP'N (3302.62) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Positioning of CAP'N in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 128 transactions of similar company sales
in 2022,
the value of CAP'N is estimated at
888 151 €
(range 484 912€ - 1 864 028€).
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 value2022
128 transactions
484k€888k€1864k€
888 151 €Range: 484 912€ - 1 864 028€
NAF 5 année 2022
Valuation method used
Net Income Multiple
212 846 €
×
4.2x
=888 152 €
Range: 484 913€ - 1 864 028€
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 128 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 (Débits de boissons)
Compare CAP'N with other companies in the same sector:
The revenue of CAP'N is not publicly disclosed (confidential accounts filed with INPI).
Is CAP'N profitable?
Yes, CAP'N generated a net profit of 213 k€ in 2022.
Where is the headquarters of CAP'N ?
The headquarters of CAP'N is located in SOLAIZE (69360), in the department Rhone.
Where to find the tax return of CAP'N ?
The tax return of CAP'N 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'N operate?
CAP'N operates in the sector Débits de boissons (NAF code 56.30Z). 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