Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: NoneCreation date: 1998-05-01 (28 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: CONNIGIS (02330), Aisne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CELLIER ET FILS : revenue, balance sheet and financial ratios
CELLIER ET FILS is a French company
founded 28 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in CONNIGIS (02330),
this company of category PME
shows in 2023 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CELLIER ET FILS (SIREN 419302062)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 351 895 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
573 012 €
596 431 €
469 083 €
386 647 €
378 072 €
289 398 €
277 360 €
245 298 €
277 338 €
EBITDA
N/C
N/C
545 753 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
34.7%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, CELLIER ET FILS generates positive net income of 573 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 277 k€ -> 573 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
573 012 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
65.388%
Financial autonomy (2025)
?
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
54.411%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
169.338
231.534
131.11
185.318
132.734
122.452
121.886
64.265
65.388
Financial autonomy
31.842
26.738
38.209
31.098
37.201
39.849
39.494
54.356
54.411
Repayment capacity
None
None
None
None
None
None
1.055
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
40.196%
None%
None%
Sector positioning
Debt ratio
65.392025
2023
2024
2025
Q1: 39.76
Med: 135.3
Q3: 385.12
Good-17 pts over 3 years
In 2025, the debt ratio of CELLIER ET FILS (65.39) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
54.41%2025
2023
2024
2025
Q1: 13.08%
Med: 28.76%
Q3: 47.53%
Excellent+13 pts over 3 years
In 2025, the financial autonomy of CELLIER ET FILS (54.4%) 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
1.05 years2023
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Good
In 2023, the repayment capacity of CELLIER ET FILS (1.05) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 350.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
350.893
Liquidity indicators evolution CELLIER ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
286.415
241.158
262.02
213.58
152.746
311.312
393.695
369.824
350.893
Interest coverage
None
None
None
None
None
None
0.506
None
None
Sector positioning
Liquidity ratio
350.892025
2023
2024
2025
Q1: 113.86
Med: 203.54
Q3: 368.39
Good
In 2025, the liquidity ratio of CELLIER ET FILS (350.89) 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
0.51x2023
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Average
In 2023, the interest coverage of CELLIER ET FILS (0.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 CELLIER ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
321 940 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
11
0
0
Customer payment term (days)
242
185
0
85
274
311
61
0
0
Supplier payment term (days)
260
208
0
134
451
250
28
0
0
Positioning of CELLIER ET FILS in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of CELLIER ET FILS is estimated at
1 011 597 €
(range 462 487€ - 2 974 160€).
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 value2025
50 tx
462k€1011k€2974k€
1 011 597 €Range: 462 487€ - 2 974 160€
NAF 5 all-time
Valuation method used
Net Income Multiple
573 012 €
×
1.8x
=1 011 597 €
Range: 462 488€ - 2 974 161€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare CELLIER ET FILS with other companies in the same sector:
Yes, CELLIER ET FILS generated a net profit of 573 k€ in 2025.
Where is the headquarters of CELLIER ET FILS ?
The headquarters of CELLIER ET FILS is located in CONNIGIS (02330), in the department Aisne.
Where to find the tax return of CELLIER ET FILS ?
The tax return of CELLIER ET FILS 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 CELLIER ET FILS operate?
CELLIER ET FILS operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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