Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-04-02 (36 years)Status: ActiveBusiness sector: Démantèlement d'épavesLocation: CARRIERES-SOUS-POISSY (78955), Yvelines
CDMA : revenue, balance sheet and financial ratios
CDMA is a French company
founded 36 years ago,
specialized in the sector Démantèlement d'épaves.
Based in CARRIERES-SOUS-POISSY (78955),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CDMA generates positive net income of 165 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 45 k€ -> 165 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
164 615 €
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 47%. 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
46.979%
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
58.655%
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
47.673
54.359
56.557
54.525
53.996
66.57
64.81
57.484
46.979
Financial autonomy
62.086
58.48
54.358
53.928
56.158
48.207
47.526
42.891
58.655
Repayment capacity
13.79
-4.001
-13.412
16.462
58.473
None
39.006
None
None
Cash flow / Revenue
4.905%
-14.103%
-3.224%
1.551%
0.473%
None%
0.561%
None%
None%
Sector positioning
Debt ratio
46.982024
2022
2023
2024
Q1: 8.59
Med: 23.89
Q3: 79.87
Average-14 pts over 3 years
In 2024, the debt ratio of CDMA (46.98) 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
58.66%2024
2022
2023
2024
Q1: 29.61%
Med: 51.55%
Q3: 68.34%
Good+8 pts over 3 years
In 2024, the financial autonomy of CDMA (58.7%) 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
39.01 years2022
2022
Q1: 0.01 years
Med: 0.93 years
Q3: 2.11 years
Watch
In 2022, the repayment capacity of CDMA (39.01) 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 1077.61. 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
1077.611
Liquidity indicators evolution CDMA
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
870.733
729.133
470.588
423.439
516.093
362.54
333.884
243.948
1077.611
Interest coverage
0.015
-0.673
-14.569
0.0
0.0
None
3.619
None
None
Sector positioning
Liquidity ratio
1077.612024
2022
2023
2024
Q1: 143.9
Med: 236.8
Q3: 341.09
Excellent+18 pts over 3 years
In 2024, the liquidity ratio of CDMA (1077.61) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
3.62x2022
2022
Q1: 0.0x
Med: 0.65x
Q3: 2.85x
Excellent
In 2022, the interest coverage of CDMA (3.6x) 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 CDMA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
165 103 €
273 149 €
385 195 €
470 354 €
322 669 €
0 €
460 630 €
0 €
0 €
Inventory turnover (days)
110
141
168
128
113
0
105
0
0
Customer payment term (days)
12
17
12
7
5
0
1
0
0
Supplier payment term (days)
36
32
60
44
34
0
47
0
0
Positioning of CDMA in its sector
Comparison with sector Démantèlement d'épaves
Valuation estimate
Based on 89 transactions of similar company sales
(all years),
the value of CDMA is estimated at
326 294 €
(range 55 259€ - 1 315 797€).
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
89 tx
55k€326k€1315k€
326 294 €Range: 55 259€ - 1 315 797€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
164 615 €
×
2.0x
=326 294 €
Range: 55 260€ - 1 315 797€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Démantèlement d'épaves)
Compare CDMA with other companies in the same sector:
Yes, CDMA generated a net profit of 165 k€ in 2024.
Where is the headquarters of CDMA ?
The headquarters of CDMA is located in CARRIERES-SOUS-POISSY (78955), in the department Yvelines.
Where to find the tax return of CDMA ?
The tax return of CDMA 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 CDMA operate?
CDMA operates in the sector Démantèlement d'épaves (NAF code 38.31Z). 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