Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-27 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75006), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CEMO INTERNATIONAL : revenue, balance sheet and financial ratios
CEMO INTERNATIONAL is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75006),
this company of category PME
shows in 2020 a net income positive of 191 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEMO INTERNATIONAL (SIREN 789457470)
Indicator
2020
2016
2015
2014
Revenue
N/C
N/C
N/C
N/C
Net income
191 090 €
6 100 €
1 156 €
-5 440 €
EBITDA
N/C
-13 411 €
-4 393 €
-11 046 €
Net margin
N/C
N/C
N/C
N/C
Revenue and income statement
In 2020, CEMO INTERNATIONAL generates positive net income of 191 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
191 090 €
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 144%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
143.503%
Financial autonomy (2020)
?
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
40.454%
Solvency indicators evolution CEMO INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2020
Debt ratio
-2044.248
-2858.864
-5361.94
143.503
Financial autonomy
-2.696
-2.594
-1.485
40.454
Repayment capacity
-77.937
475.422
115.348
None
Cash flow / Revenue
None%
None%
None%
None%
Sector positioning
Debt ratio
143.52020
2015
2016
2020
Q1: 0.16
Med: 16.58
Q3: 89.95
Average+50 pts over 3 years
In 2020, the debt ratio of CEMO INTERNATIONAL (143.50) 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
40.45%2020
2015
2016
2020
Q1: 21.18%
Med: 59.62%
Q3: 88.69%
Average+12 pts over 3 years
In 2020, the financial autonomy of CEMO INTERNATIONAL (40.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
115.35 years2016
2015
2016
Q1: -0.01 years
Med: 0.05 years
Q3: 4.09 years
Average
In 2016, the repayment capacity of CEMO INTERNATIONAL (115.35) 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 1464.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
1464.618
Liquidity indicators evolution CEMO INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2020
Liquidity ratio
31.264
23.196
113.543
1464.618
Interest coverage
0.0
-37.355
-81.142
None
Sector positioning
Liquidity ratio
1464.622020
2015
2016
2020
Q1: 106.93
Med: 440.58
Q3: 2307.95
Good+39 pts over 3 years
In 2020, the liquidity ratio of CEMO INTERNATIONAL (1464.62) 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
-81.14x2016
2015
2016
Q1: -62.13x
Med: 0.0x
Q3: 0.41x
Average
In 2016, the interest coverage of CEMO INTERNATIONAL (-81.1x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 CEMO INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2020
Operating WCR
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
254
112
90
0
Positioning of CEMO INTERNATIONAL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 71 transactions of similar company sales
in 2020,
the value of CEMO INTERNATIONAL is estimated at
1 509 047 €
(range 341 354€ - 2 992 974€).
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 value2020
71 tx
341k€1509k€2992k€
1 509 047 €Range: 341 354€ - 2 992 974€
NAF 5 année 2020
Valuation method used
Net Income Multiple
191 090 €
×
7.9x
=1 509 047 €
Range: 341 354€ - 2 992 975€
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 71 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 sociétés holding)
Compare CEMO INTERNATIONAL with other companies in the same sector:
Frequently asked questions about CEMO INTERNATIONAL
What is the revenue of CEMO INTERNATIONAL ?
The revenue of CEMO INTERNATIONAL is not publicly disclosed (confidential accounts filed with INPI).
Is CEMO INTERNATIONAL profitable?
Yes, CEMO INTERNATIONAL generated a net profit of 191 k€ in 2020.
Where is the headquarters of CEMO INTERNATIONAL ?
The headquarters of CEMO INTERNATIONAL is located in PARIS (75006), in the department Paris.
Where to find the tax return of CEMO INTERNATIONAL ?
The tax return of CEMO INTERNATIONAL 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 CEMO INTERNATIONAL operate?
CEMO INTERNATIONAL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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