Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-01-01 (19 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: CHARTRES (28000), Eure-et-Loir
CD ASSUR CONSEIL : revenue, balance sheet and financial ratios
CD ASSUR CONSEIL is a French company
founded 19 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in CHARTRES (28000),
this company of category PME
shows in 2022 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CD ASSUR CONSEIL (SIREN 493451389)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 579 116 €
1 639 328 €
1 622 188 €
1 754 996 €
1 774 413 €
1 773 787 €
1 787 996 €
Net income
250 669 €
81 377 €
82 593 €
100 610 €
192 521 €
84 766 €
121 731 €
155 670 €
179 831 €
EBITDA
N/C
N/C
12 609 €
142 512 €
268 545 €
150 846 €
183 989 €
119 597 €
256 077 €
Net margin
N/C
N/C
3.2%
6.1%
11.9%
4.8%
6.9%
8.8%
10.1%
Revenue and income statement
In 2024, CD ASSUR CONSEIL generates positive net income of 251 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 180 k€ -> 251 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
250 669 €
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. 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
57.585%
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
58.857%
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
25.71
34.782
23.741
13.875
9.73
6.926
15.09
12.233
57.585
Financial autonomy
65.428
69.477
77.341
82.566
86.195
89.072
79.671
84.281
58.857
Repayment capacity
2.025
1.4
2.89
9.658
0.857
1.155
14.535
None
None
Cash flow / Revenue
10.399%
9.231%
7.878%
1.422%
13.28%
7.31%
1.085%
None%
None%
Sector positioning
Debt ratio
57.592024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.38
Average+24 pts over 3 years
In 2024, the debt ratio of CD ASSUR CONSEIL (57.59) 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
58.86%2024
2022
2023
2024
Q1: 13.01%
Med: 47.62%
Q3: 76.27%
Good-15 pts over 3 years
In 2024, the financial autonomy of CD ASSUR CONSEIL (58.9%) 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
14.54 years2022
2022
Q1: 0.0 years
Med: 0.15 years
Q3: 2.38 years
Watch
In 2022, the repayment capacity of CD ASSUR CONSEIL (14.54) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 283.06. 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
283.056
Liquidity indicators evolution CD ASSUR CONSEIL
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
163.585
0.0
0.0
271.418
394.246
0.0
194.438
278.04
283.056
Interest coverage
5.011
8.452
4.316
0.0
0.683
0.991
45.523
None
None
Sector positioning
Liquidity ratio
283.062024
2022
2023
2024
Q1: 123.36
Med: 243.1
Q3: 571.4
Good+11 pts over 3 years
In 2024, the liquidity ratio of CD ASSUR CONSEIL (283.06) 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
45.52x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.08x
Excellent
In 2022, the interest coverage of CD ASSUR CONSEIL (45.5x) 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 CD ASSUR CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-279 106 €
-138 001 €
-87 603 €
13 900 €
75 302 €
-105 032 €
-47 843 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
20
0
0
Supplier payment term (days)
5
8
5
5
2
2
14
0
0
Positioning of CD ASSUR CONSEIL in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of CD ASSUR CONSEIL is estimated at
504 513 €
(range 238 644€ - 2 303 558€).
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
193 transactions
238k€504k€2303k€
504 513 €Range: 238 644€ - 2 303 558€
NAF 5 all-time
Valuation method used
Net Income Multiple
250 669 €
×
2.0x
=504 514 €
Range: 238 645€ - 2 303 558€
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 193 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 agents et courtiers d'assurances)
Compare CD ASSUR CONSEIL with other companies in the same sector:
The revenue of CD ASSUR CONSEIL in 2022 is 2.6 M€.
Is CD ASSUR CONSEIL profitable?
Yes, CD ASSUR CONSEIL generated a net profit of 251 k€ in 2024.
Where is the headquarters of CD ASSUR CONSEIL ?
The headquarters of CD ASSUR CONSEIL is located in CHARTRES (28000), in the department Eure-et-Loir.
Where to find the tax return of CD ASSUR CONSEIL ?
The tax return of CD ASSUR CONSEIL 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 CD ASSUR CONSEIL operate?
CD ASSUR CONSEIL operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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