Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-01-01 (17 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: MALANSAC (56220), Morbihan
CEM CONCEPT : revenue, balance sheet and financial ratios
CEM CONCEPT is a French company
founded 17 years ago,
specialized in the sector Construction de maisons individuelles.
Based in MALANSAC (56220),
this company of category PME
shows in 2023 a revenue of 994 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, CEM CONCEPT generates positive net income of 116 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 19 k€ -> 116 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
116 176 €
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 22%. 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 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
21.5%
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
53.782%
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
2016
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
252.455
174.66
117.517
34.741
54.598
50.763
46.163
51.379
21.5
Financial autonomy
22.428
28.101
37.406
52.594
41.971
44.288
44.762
46.026
53.782
Repayment capacity
9.698
None
None
None
None
2.049
1.344
None
None
Cash flow / Revenue
4.678%
None%
None%
None%
None%
4.494%
6.8%
None%
None%
Sector positioning
Debt ratio
21.52025
2023
2024
2025
Q1: 0.61
Med: 12.76
Q3: 36.19
Average-10 pts over 3 years
In 2025, the debt ratio of CEM CONCEPT (21.50) 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
53.78%2025
2023
2024
2025
Q1: 16.67%
Med: 36.28%
Q3: 57.14%
Good
In 2025, the financial autonomy of CEM CONCEPT (53.8%) 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
1.34 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.0 years
Average
In 2023, the repayment capacity of CEM CONCEPT (1.34) 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 297.84. 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
297.84
Liquidity indicators evolution CEM CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
166.848
219.605
306.428
525.577
362.849
355.43
293.67
362.141
297.84
Interest coverage
16.992
None
None
None
None
1.991
1.974
None
None
Sector positioning
Liquidity ratio
297.842025
2023
2024
2025
Q1: 139.03
Med: 206.3
Q3: 306.63
Good
In 2025, the liquidity ratio of CEM CONCEPT (297.84) 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
1.97x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.57x
Excellent
In 2023, the interest coverage of CEM CONCEPT (2.0x) 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 (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 CEM CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-6 599 €
0 €
0 €
0 €
0 €
33 076 €
-12 786 €
0 €
0 €
Inventory turnover (days)
9
0
0
0
0
14
13
0
0
Customer payment term (days)
6
0
0
0
0
18
5
0
0
Supplier payment term (days)
61
0
0
0
0
34
49
0
0
Positioning of CEM CONCEPT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of CEM CONCEPT is estimated at
288 381 €
(range 97 763€ - 929 955€).
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 value2025
113 transactions
97k€288k€929k€
288 381 €Range: 97 763€ - 929 955€
NAF 5 all-time
Valuation method used
Net Income Multiple
116 176 €
×
2.5x
=288 382 €
Range: 97 763€ - 929 955€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare CEM CONCEPT with other companies in the same sector:
Yes, CEM CONCEPT generated a net profit of 116 k€ in 2025.
Where is the headquarters of CEM CONCEPT ?
The headquarters of CEM CONCEPT is located in MALANSAC (56220), in the department Morbihan.
Where to find the tax return of CEM CONCEPT ?
The tax return of CEM CONCEPT 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 CEM CONCEPT operate?
CEM CONCEPT operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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