Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2015-06-16 (10 years)Status: ActiveBusiness sector: Gestion de fondsLocation: PARIS (75008), Paris
CARRYCO CROISSANCE 2 : revenue, balance sheet and financial ratios
CARRYCO CROISSANCE 2 is a French company
founded 10 years ago,
specialized in the sector Gestion de fonds.
Based in PARIS (75008),
this company of category ETI
shows in 2023 a revenue of 344€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARRYCO CROISSANCE 2 (SIREN 812134765)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
344 €
N/C
10 986 535 €
N/C
N/C
N/C
N/C
N/C
Net income
709 838 €
441 426 €
12 846 721 €
349 329 €
1 582 091 €
-24 616 €
-20 710 €
-85 289 €
EBITDA
-28 605 €
-23 976 €
10 940 487 €
-33 342 €
-53 077 €
-24 616 €
-20 710 €
-85 289 €
Net margin
206348.3%
N/C
116.9%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, CARRYCO CROISSANCE 2 achieves revenue of 344 €. Revenue is declining over the period 2021-2023 (CAGR: -99.4%). After deducting consumption (0 €), gross margin stands at 344 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -29 k€, representing -8315.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 710 k€, i.e. 206348.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
344 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
344 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-28 605 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
909 001 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
709 838 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8315.4%
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 0%. 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 100%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 188007.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
99.541%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
188006.977%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
85.202
98.308
98.495
97.942
99.984
99.413
99.934
99.541
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
None%
None%
None%
None%
116.932%
None%
188006.977%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 10.73
Q3: 105.57
Excellent
In 2023, the debt ratio of CARRYCO CROISSANCE 2 (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
99.54%2023
2021
2022
2023
Q1: 7.74%
Med: 49.44%
Q3: 87.29%
Excellent
In 2023, the financial autonomy of CARRYCO CROISSANCE 2 (99.5%) 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
0.0 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Good
In 2023, the repayment capacity of CARRYCO CROISSANCE 2 (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 14498.45. 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
14498.453
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1.894
88.984
128.011
2.987
57886.188
11286.676
99257.059
14498.453
Interest coverage
0.0
0.0
0.0
0.0
-1309.16
0.0
0.0
0.0
Sector positioning
Liquidity ratio
14498.452023
2021
2022
2023
Q1: 99.39
Med: 452.65
Q3: 2886.83
Excellent
In 2023, the liquidity ratio of CARRYCO CROISSANCE 2 (14498.45) 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.
Interest coverage
0.0x2023
2021
2022
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Good
In 2023, the interest coverage of CARRYCO CROISSANCE 2 (0.0x) 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. Average customer payment term: 25802289 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 298 days. The gap of 25801991 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 30779092 days of revenue, i.e. 29.4 M€ to permanently finance.
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
29 411 132 €
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
25802289 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
298 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 in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
30779092 j
WCR and payment terms evolution CARRYCO CROISSANCE 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
0 €
28 479 186 €
0 €
29 411 132 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
25802289
Supplier payment term (days)
21
246
161
163
43
221
360
298
Positioning of CARRYCO CROISSANCE 2 in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of CARRYCO CROISSANCE 2 is estimated at
1 816 312 €
(range 780 974€ - 3 399 118€).
The price/revenue ratio is 0.50x
(in line with sector norms).
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
77 tx
780k€1816k€3399k€
1 816 312 €Range: 780 974€ - 3 399 118€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
344 €×0.50x
Estimation173 €
116€ - 270€
Net Income Multiple20%
709 838 €×6.4x
Estimation4 540 522 €
1 952 263€ - 8 497 391€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare CARRYCO CROISSANCE 2 with other companies in the same sector:
Frequently asked questions about CARRYCO CROISSANCE 2
What is the revenue of CARRYCO CROISSANCE 2 ?
The revenue of CARRYCO CROISSANCE 2 in 2023 is 344€.
Is CARRYCO CROISSANCE 2 profitable?
Yes, CARRYCO CROISSANCE 2 generated a net profit of 710 k€ in 2023.
Where is the headquarters of CARRYCO CROISSANCE 2 ?
The headquarters of CARRYCO CROISSANCE 2 is located in PARIS (75008), in the department Paris.
Where to find the tax return of CARRYCO CROISSANCE 2 ?
The tax return of CARRYCO CROISSANCE 2 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 CARRYCO CROISSANCE 2 operate?
CARRYCO CROISSANCE 2 operates in the sector Gestion de fonds (NAF code 66.30Z). 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