Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-01-01 (10 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: SAINT-NOM-LA-BRETECHE (78860), Yvelines
CAVALWAY : revenue, balance sheet and financial ratios
CAVALWAY is a French company
founded 10 years ago,
specialized in the sector Autres activités liées au sport.
Based in SAINT-NOM-LA-BRETECHE (78860),
this company of category PME
shows in 2021 a revenue of 8 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CAVALWAY generates positive net income of 84 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 668 € -> 84 €.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
84 €
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 120%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
119.667%
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
26.239%
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
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
93.502
92.858
111.051
135.11
71.128
23.194
157.055
119.667
Financial autonomy
48.753
48.888
42.612
38.456
53.23
65.518
28.105
26.239
Repayment capacity
8.759
2.68
27.815
16.319
1.351
-0.71
None
None
Cash flow / Revenue
8.834%
19.591%
1.834%
2.718%
41.918%
-144.205%
None%
None%
Sector positioning
Debt ratio
119.672024
2021
2023
2024
Q1: 0.0
Med: 4.63
Q3: 69.04
Average+21 pts over 3 years
In 2024, the debt ratio of CAVALWAY (119.67) 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
26.24%2024
2021
2023
2024
Q1: 0.0%
Med: 20.59%
Q3: 51.7%
Good-20 pts over 3 years
In 2024, the financial autonomy of CAVALWAY (26.2%) 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
-0.71 years2021
2021
Q1: -0.56 years
Med: 0.0 years
Q3: 0.99 years
Excellent
In 2021, the repayment capacity of CAVALWAY (-0.71) 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 179.62. 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
179.615
Liquidity indicators evolution CAVALWAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
929.956
1168.729
732.201
809.258
942.318
301.882
280.486
179.615
Interest coverage
0.0
-0.129
0.0
12.86
0.0
-11.238
None
None
Sector positioning
Liquidity ratio
179.622024
2021
2023
2024
Q1: 89.44
Med: 180.84
Q3: 411.87
Average-12 pts over 3 years
In 2024, the liquidity ratio of CAVALWAY (179.62) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-11.24x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.57x
Watch
In 2021, the interest coverage of CAVALWAY (-11.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 CAVALWAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
4 398 €
4 776 €
3 572 €
3 079 €
1 734 €
161 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
55
34
39
28
35
104
0
0
Supplier payment term (days)
32
28
41
54
39
106
0
0
Positioning of CAVALWAY in its sector
Comparison with sector Autres activités liées au sport
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of CAVALWAY is estimated at
446 €
(range 195€ - 947€).
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 value2024
161 transactions
0k€0k€0k€
446 €Range: 195€ - 947€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
84 €
×
5.3x
=446 €
Range: 195€ - 948€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 161 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 (Autres activités liées au sport)
Compare CAVALWAY with other companies in the same sector:
Yes, CAVALWAY generated a net profit of 84€ in 2024.
Where is the headquarters of CAVALWAY ?
The headquarters of CAVALWAY is located in SAINT-NOM-LA-BRETECHE (78860), in the department Yvelines.
Where to find the tax return of CAVALWAY ?
The tax return of CAVALWAY 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 CAVALWAY operate?
CAVALWAY operates in the sector Autres activités liées au sport (NAF code 93.19Z). 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