CAVISSIMA GROUPE : revenue, balance sheet and financial ratios
CAVISSIMA GROUPE is a French company
founded 16 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BORDEAUX (33000),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAVISSIMA GROUPE (SIREN 515348399)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 220 363 €
368 451 €
252 344 €
176 197 €
195 647 €
153 035 €
155 863 €
177 468 €
417 025 €
Net income
-1 289 036 €
-178 339 €
542 008 €
-14 543 €
-361 489 €
-139 179 €
1 642 €
-54 886 €
-44 642 €
EBITDA
-889 523 €
-16 361 €
-32 990 €
-83 323 €
-94 123 €
-101 988 €
-142 538 €
-70 297 €
-8 219 €
Net margin
-105.6%
-48.4%
214.8%
-8.3%
-184.8%
-90.9%
1.1%
-30.9%
-10.7%
Revenue and income statement
In 2024, CAVISSIMA GROUPE achieves revenue of 1.2 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.7%. Vs 2022, growth of +231% (368 k€ -> 1.2 M€). After deducting consumption (636 k€), gross margin stands at 584 k€, i.e. a rate of 48%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -890 k€, representing -72.9% of revenue. Warning negative scissor effect: despite revenue change (+231%), EBITDA varies by -5337%, reducing margin by 68.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.3 M€ (-105.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 220 363 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
584 413 €
EBITDA (2024)
?
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
-889 523 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 272 123 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 289 036 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-72.5%
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 -98%. 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 -115%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-98.262%
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
-115.123%
Cash flow / Revenue (2024)
?
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
-73.762%
Repayment capacity (2024)
?
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
-3.397
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
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
68.39
18.113
39.345
43.818
30.746
33.555
42.878
71.997
-98.262
Financial autonomy
54.999
75.958
64.649
66.907
71.086
73.193
66.898
53.962
-115.123
Repayment capacity
-48.744
-3.439
-2.975
-7.958
-6.884
-7.934
-11.897
-6.795
-3.397
Cash flow / Revenue
-0.711%
-29.731%
-85.138%
-54.331%
-40.976%
-45.272%
-34.392%
-65.575%
-73.762%
Sector positioning
Debt ratio
-98.262024
2021
2022
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Excellent-30 pts over 3 years
In 2024, the debt ratio of CAVISSIMA GROUPE (-98.26) 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
-115.12%2024
2021
2022
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average-37 pts over 3 years
In 2024, the financial autonomy of CAVISSIMA GROUPE (-115.1%) 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
-3.4 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent
In 2024, the repayment capacity of CAVISSIMA GROUPE (-3.40) 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 102.90. 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
102.902
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-2.053
Liquidity indicators evolution CAVISSIMA GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
129.717
287.39
404.636
1708.384
140.851
578.829
490.999
439.94
102.902
Interest coverage
-633.52
-150.888
-8.088
-144.261
-402.096
-496.055
-68.136
-286.456
-2.053
Sector positioning
Liquidity ratio
102.92024
2021
2022
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average-29 pts over 3 years
In 2024, the liquidity ratio of CAVISSIMA GROUPE (102.90) 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
-2.05x2024
2021
2022
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average+24 pts over 3 years
In 2024, the interest coverage of CAVISSIMA GROUPE (-2.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. Excellent situation: suppliers finance 135 days of the operating cycle (retail model). Inventory turnover is 227 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 152 days of revenue, i.e. 516 k€ to permanently finance. Over 2015-2024, WCR increased by +181%, requiring additional financing.
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
515 677 €
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
34 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
169 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
227 j
WCR in days of revenue (2024)
?
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
152 j
WCR and payment terms evolution CAVISSIMA GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
183 282 €
258 401 €
474 614 €
1 294 935 €
129 792 €
292 728 €
613 799 €
1 203 110 €
515 677 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
227
Customer payment term (days)
176
463
652
357
214
238
291
333
34
Supplier payment term (days)
91
31
49
46
294
37
70
801
169
Positioning of CAVISSIMA GROUPE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CAVISSIMA GROUPE is estimated at
460 831 €
(range 219 645€ - 930 719€).
The price/revenue ratio is 0.38x
(conservative valuation).
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
103 transactions
219k€460k€930k€
460 831 €Range: 219 645€ - 930 719€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 220 363 €
×
0.38x
=460 831 €
Range: 219 646€ - 930 719€
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 103 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 (Activités des sièges sociaux)
Compare CAVISSIMA GROUPE with other companies in the same sector:
The revenue of CAVISSIMA GROUPE in 2024 is 1.2 M€.
Is CAVISSIMA GROUPE profitable?
CAVISSIMA GROUPE recorded a net loss in 2024.
Where is the headquarters of CAVISSIMA GROUPE ?
The headquarters of CAVISSIMA GROUPE is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of CAVISSIMA GROUPE ?
The tax return of CAVISSIMA GROUPE 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 CAVISSIMA GROUPE operate?
CAVISSIMA GROUPE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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