Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-01-29 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LONS (64140), Pyrenees-Atlantiques
CAZES CARRERE PARTICIPATIONS : revenue, balance sheet and financial ratios
CAZES CARRERE PARTICIPATIONS is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in LONS (64140),
this company of category PME
shows in 2024 a revenue of 379 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAZES CARRERE PARTICIPATIONS (SIREN 494136237)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
379 000 €
290 000 €
240 000 €
365 000 €
390 000 €
179 000 €
114 000 €
102 000 €
77 500 €
Net income
498 022 €
470 284 €
391 131 €
462 360 €
1 602 653 €
730 811 €
475 186 €
444 846 €
245 219 €
EBITDA
296 660 €
223 459 €
196 220 €
298 804 €
301 651 €
95 889 €
75 217 €
48 015 €
39 969 €
Net margin
131.4%
162.2%
163.0%
126.7%
410.9%
408.3%
416.8%
436.1%
316.4%
Revenue and income statement
In 2024, CAZES CARRERE PARTICIPATIONS achieves revenue of 379 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +21.9%. Vs 2023, growth of +31% (290 k€ -> 379 k€). After deducting consumption (0 €), gross margin stands at 379 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 297 k€, representing 78.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 498 k€, i.e. 131.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
379 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
379 000 €
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
296 660 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
287 007 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
498 022 €
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
78.3%
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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 134.0% 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 (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
0.0%
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
97.822%
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
133.951%
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
0.0
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
2022
2023
2024
Debt ratio
19.365
9.253
5.521
7.501
43.864
34.045
29.883
29.13
0.0
Financial autonomy
83.502
91.063
94.102
89.908
59.026
73.902
76.467
76.626
97.822
Repayment capacity
1.888
0.664
0.362
0.359
3.098
2.077
2.185
1.861
0.0
Cash flow / Revenue
319.366%
376.604%
418.838%
409.554%
99.139%
125.445%
162.971%
162.278%
133.951%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Excellent-31 pts over 3 years
In 2024, the debt ratio of CAZES CARRERE PARTICIPATIONS (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
97.82%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of CAZES CARRERE PARTICIPATIONS (97.8%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-41 pts over 3 years
In 2024, the repayment capacity of CAZES CARRERE PARTICIPATIONS (0.00) 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 2564.86. 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
2564.863
Interest coverage (2024)
?
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
2024
Liquidity ratio
3495.665
3083.504
3335.516
1040.348
468.26
6831.249
9271.787
6112.019
2564.863
Interest coverage
37.126
17.784
5.888
2.453
0.074
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
2564.862024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-10 pts over 3 years
In 2024, the liquidity ratio of CAZES CARRERE PARTICIPATIONS (2564.86) 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
0.0x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Good
In 2024, the interest coverage of CAZES CARRERE PARTICIPATIONS (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: 217 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 176 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 492 days of revenue, i.e. 518 k€ to permanently finance. Over 2016-2024, WCR increased by +144%, 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
517 854 €
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
217 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
41 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 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
492 j
WCR and payment terms evolution CAZES CARRERE PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
212 531 €
19 172 €
422 448 €
233 518 €
1 927 017 €
262 150 €
429 437 €
234 198 €
517 854 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
116
30
30
119
57
181
181
135
217
Supplier payment term (days)
14
77
9
130
52
8
31
22
41
Positioning of CAZES CARRERE PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of CAZES CARRERE PARTICIPATIONS is estimated at
929 663 €
(range 255 814€ - 2 059 594€).
With an EBITDA of 296 660€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
255k€929k€2059k€
929 663 €Range: 255 814€ - 2 059 594€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
296 660 €×4.8x
Estimation1 434 603 €
242 843€ - 2 472 240€
Revenue Multiple30%
379 000 €×0.59x
Estimation223 144 €
138 824€ - 265 277€
Net Income Multiple20%
498 022 €×1.5x
Estimation727 093 €
463 728€ - 3 719 458€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare CAZES CARRERE PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about CAZES CARRERE PARTICIPATIONS
What is the revenue of CAZES CARRERE PARTICIPATIONS ?
The revenue of CAZES CARRERE PARTICIPATIONS in 2024 is 379 k€.
Is CAZES CARRERE PARTICIPATIONS profitable?
Yes, CAZES CARRERE PARTICIPATIONS generated a net profit of 498 k€ in 2024.
Where is the headquarters of CAZES CARRERE PARTICIPATIONS ?
The headquarters of CAZES CARRERE PARTICIPATIONS is located in LONS (64140), in the department Pyrenees-Atlantiques.
Where to find the tax return of CAZES CARRERE PARTICIPATIONS ?
The tax return of CAZES CARRERE PARTICIPATIONS 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 CAZES CARRERE PARTICIPATIONS operate?
CAZES CARRERE PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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