CBS DISTRIBUTION : revenue, balance sheet and financial ratios
CBS DISTRIBUTION is a French company
founded 31 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in LE MALESHERBOIS (45300),
this company of category PME
shows in 2022 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CBS DISTRIBUTION (SIREN 397778952)
Indicator
2024
2023
2022
2021
2020
2018
2017
2015
Revenue
N/C
N/C
2 701 388 €
N/C
N/C
N/C
N/C
1 214 801 €
Net income
62 563 €
141 306 €
63 086 €
101 869 €
27 913 €
53 215 €
59 709 €
18 574 €
EBITDA
N/C
N/C
115 197 €
N/C
N/C
N/C
N/C
26 390 €
Net margin
N/C
N/C
2.3%
N/C
N/C
N/C
N/C
1.5%
Revenue and income statement
In 2024, CBS DISTRIBUTION generates positive net income of 63 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 19 k€ -> 63 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
62 563 €
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 20%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
19.628%
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
57.197%
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
2017
2018
2020
2021
2022
2023
2024
Debt ratio
5.683
13.158
11.642
71.959
51.273
34.498
28.164
19.628
Financial autonomy
33.085
44.702
51.871
42.495
45.019
48.105
49.27
57.197
Repayment capacity
-11.614
None
None
None
None
2.162
None
None
Cash flow / Revenue
-0.059%
None%
None%
None%
None%
3.421%
None%
None%
Sector positioning
Debt ratio
19.632024
2022
2023
2024
Q1: 1.55
Med: 12.48
Q3: 42.35
Average-9 pts over 3 years
In 2024, the debt ratio of CBS DISTRIBUTION (19.63) 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
57.2%2024
2022
2023
2024
Q1: 28.56%
Med: 46.11%
Q3: 62.28%
Good+11 pts over 3 years
In 2024, the financial autonomy of CBS DISTRIBUTION (57.2%) 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
2.16 years2022
2022
Q1: 0.0 years
Med: 0.28 years
Q3: 1.91 years
Average
In 2022, the repayment capacity of CBS DISTRIBUTION (2.16) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 249.03. 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
249.03
Liquidity indicators evolution CBS DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
137.842
180.185
207.802
338.449
280.511
244.46
214.967
249.03
Interest coverage
0.656
None
None
None
None
3.091
None
None
Sector positioning
Liquidity ratio
249.032024
2022
2023
2024
Q1: 165.12
Med: 227.22
Q3: 307.62
Good
In 2024, the liquidity ratio of CBS DISTRIBUTION (249.03) 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
3.09x2022
2022
Q1: 0.0x
Med: 0.57x
Q3: 3.09x
Excellent
In 2022, the interest coverage of CBS DISTRIBUTION (3.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 CBS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2020
2021
2022
2023
2024
Operating WCR
298 914 €
0 €
0 €
0 €
0 €
572 964 €
0 €
0 €
Inventory turnover (days)
36
0
0
0
0
18
0
0
Customer payment term (days)
51
0
0
0
0
52
334
0
Supplier payment term (days)
88
0
0
0
0
60
410
0
Positioning of CBS DISTRIBUTION in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of CBS DISTRIBUTION is estimated at
126 352 €
(range 53 216€ - 331 172€).
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
197 transactions
53k€126k€331k€
126 352 €Range: 53 216€ - 331 172€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
62 563 €
×
2.0x
=126 353 €
Range: 53 217€ - 331 172€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 197 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 (Réparation d'équipements électriques)
Compare CBS DISTRIBUTION with other companies in the same sector:
The revenue of CBS DISTRIBUTION in 2022 is 2.7 M€.
Is CBS DISTRIBUTION profitable?
Yes, CBS DISTRIBUTION generated a net profit of 63 k€ in 2024.
Where is the headquarters of CBS DISTRIBUTION ?
The headquarters of CBS DISTRIBUTION is located in LE MALESHERBOIS (45300), in the department Loiret.
Where to find the tax return of CBS DISTRIBUTION ?
The tax return of CBS DISTRIBUTION 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 CBS DISTRIBUTION operate?
CBS DISTRIBUTION operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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