Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-10-03 (31 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: DOM-LE-MESNIL (08160), Ardennes
CCG ISOLATION : revenue, balance sheet and financial ratios
CCG ISOLATION is a French company
founded 31 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in DOM-LE-MESNIL (08160),
this company of category PME
shows in 2019 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CCG ISOLATION (SIREN 398441329)
Indicator
2019
2018
2017
2016
Revenue
1 294 725 €
978 986 €
1 500 201 €
1 315 003 €
Net income
2 303 €
-18 690 €
19 939 €
9 658 €
EBITDA
5 514 €
1 700 €
47 132 €
11 634 €
Net margin
0.2%
-1.9%
1.3%
0.7%
Revenue and income statement
En 2019, CCG ISOLATION alcanza unos ingresos de 1.3 M€. La actividad permanece estable durante el período (TCAC: -0.5%). Vs 2018, crecimiento de +32% (979 k€ -> 1.3 M€). Tras deducir el consumo (465 k€), el margen bruto se sitúa en 829 k€, es decir, una tasa del 64%. El EBITDA alcanza 6 k€, representando el 0.4% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 2 k€, es decir, el 0.2% de los ingresos.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 294 725 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
829 408 €
EBITDA (2019)
?
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
5 514 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 469 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 303 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.4%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 12%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 33%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 2.0 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 1.2% de los ingresos.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.959%
Financial autonomy (2019)
?
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
33.164%
Cash flow / Revenue (2019)
?
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
1.197%
Repayment capacity (2019)
?
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
2.008
Asset age ratio (2019)
?
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
Debt ratio
1.854
0.167
21.791
11.959
Financial autonomy
39.088
53.125
43.854
33.164
Repayment capacity
0.609
0.007
-4.605
2.008
Cash flow / Revenue
0.589%
4.138%
-0.921%
1.197%
Sector positioning
Ratio de endeudamiento
11.962019
2017
2018
2019
Q1: 0.17
Med: 8.84
Q3: 37.51
Average+28 pts over 3 years
En 2019, el ratio de endeudamiento de CCG ISOLATION (11.96) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
33.16%2019
2017
2018
2019
Q1: 4.27%
Med: 29.02%
Q3: 53.95%
Bueno-21 pts over 3 years
En 2019, el autonomía financiera de CCG ISOLATION (33.2%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
2.01 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.59 ans
Average+25 pts over 3 years
En 2019, el capacidad de reembolso de CCG ISOLATION (2.0 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 148.65. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 2.6x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2019)
?
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
148.653
Interest coverage (2019)
?
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
2.575
Liquidity indicators evolution CCG ISOLATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
152.938
198.784
181.836
148.653
Interest coverage
0.0
-0.426
28.647
2.575
Sector positioning
Ratio de liquidez
148.652019
2017
2018
2019
Q1: 135.47
Med: 197.1
Q3: 307.43
Average-22 pts over 3 years
En 2019, el ratio de liquidez de CCG ISOLATION (148.65) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
2.58x2019
2017
2018
2019
Q1: 0.0x
Med: 0.02x
Q3: 1.83x
Excelente+50 pts over 3 years
En 2019, el cobertura de intereses de CCG ISOLATION (2.6x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 124 días. Plazo proveedores: 19 días. El desfase de 105 días pesa sobre la tesorería. La rotación de existencias es de 26 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 78 días de ingresos. En 2016-2019, el FM aumentó en +57%.
Operating WCR (2019)
?
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
280 787 €
Customer credit (2019)
?
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
124 j
Supplier credit (2019)
?
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
19 j
Inventory turnover (2019)
?
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
26 j
WCR in days of revenue (2019)
?
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
78 j
WCR and payment terms evolution CCG ISOLATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
179 380 €
238 907 €
352 680 €
280 787 €
Inventory turnover (days)
22
9
18
26
Customer payment term (days)
72
58
115
124
Supplier payment term (days)
36
35
58
19
Positioning of CCG ISOLATION in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of CCG ISOLATION is estimated at
79 413 €
(range 35 211€ - 140 245€).
With an EBITDA of 5 514€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2019
88 tx
35k€79k€140k€
79 413 €Range: 35 211€ - 140 245€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 514 €×2.7x
Estimation14 966 €
4 531€ - 25 902€
Revenue Multiple30%
1 294 725 €×0.18x
Estimation235 202 €
108 222€ - 415 622€
Net Income Multiple20%
2 303 €×3.0x
Estimation6 849 €
2 398€ - 13 042€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare CCG ISOLATION with other companies in the same sector:
Yes, CCG ISOLATION generated a net profit of 2 k€ in 2019.
Where is the headquarters of CCG ISOLATION ?
The headquarters of CCG ISOLATION is located in DOM-LE-MESNIL (08160), in the department Ardennes.
Where to find the tax return of CCG ISOLATION ?
The tax return of CCG ISOLATION 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 CCG ISOLATION operate?
CCG ISOLATION operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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