Employees: 11 (2023.0)Legal category: SAS (autres)Size: PMECreation date: 1992-12-10 (33 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: RONCHIN (59790), Nord
CERES DEESSE DES MOISSONS : revenue, balance sheet and financial ratios
CERES DEESSE DES MOISSONS is a French company
founded 33 years ago,
specialized in the sector Activités des sièges sociaux.
Based in RONCHIN (59790),
this company of category PME
shows in 2024 a revenue of 494 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CERES DEESSE DES MOISSONS (SIREN 389493339)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
494 000 €
348 000 €
426 000 €
267 354 €
345 108 €
390 139 €
385 881 €
406 773 €
466 705 €
Net income
963 126 €
1 657 486 €
722 825 €
-42 594 €
330 915 €
727 215 €
558 817 €
-4 011 419 €
4 274 300 €
EBITDA
-153 708 €
-160 311 €
-42 955 €
-168 850 €
-5 128 €
42 780 €
-38 341 €
-115 437 €
-89 023 €
Net margin
195.0%
476.3%
169.7%
-15.9%
95.9%
186.4%
144.8%
-986.2%
915.8%
Revenue and income statement
In 2024, CERES DEESSE DES MOISSONS achieves revenue of 494 k€. Revenue is growing positively over 9 years (CAGR: +0.7%). Vs 2023, growth of +42% (348 k€ -> 494 k€). After deducting consumption (0 €), gross margin stands at 494 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -154 k€, representing -31.1% of revenue. Positive scissor effect: EBITDA margin improves by +15.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 963 k€, i.e. 195.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
494 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
494 000 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-153 708 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-189 155 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
963 126 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-31.1%
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 11%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 189.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
11.429%
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
89.233%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
189.255%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
2.168
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CERES DEESSE DES MOISSONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
22.285
5.01
3.511
5.348
4.658
4.445
3.462
9.84
11.429
Financial autonomy
80.935
93.893
94.595
93.113
94.929
95.091
96.202
90.65
89.233
Repayment capacity
0.94
5.699
11.04
8.263
1.858
2.585
0.894
0.915
2.168
Cash flow / Revenue
889.107%
28.595%
11.199%
23.418%
104.942%
92.647%
137.526%
516.683%
189.255%
Sector positioning
Debt ratio
11.432024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Good+16 pts over 3 years
In 2024, the debt ratio of CERES DEESSE DES MOISSONS (11.43) 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
89.23%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of CERES DEESSE DES MOISSONS (89.2%) 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
2.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+10 pts over 3 years
In 2024, the repayment capacity of CERES DEESSE DES MOISSONS (2.17) 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 1748.54. 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
1748.539
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-107.416
Liquidity indicators evolution CERES DEESSE DES MOISSONS
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
2354.978
519.101
448.924
1342.333
4025.747
2862.395
4450.449
5734.069
1748.539
Interest coverage
-34.547
-3903.934
-420.74
12.578
-814.333
-3.236
-20.908
-80.638
-107.416
Sector positioning
Liquidity ratio
1748.542024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Good-6 pts over 3 years
In 2024, the liquidity ratio of CERES DEESSE DES MOISSONS (1748.54) 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
-107.42x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average-8 pts over 3 years
In 2024, the interest coverage of CERES DEESSE DES MOISSONS (-107.4x) 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. Average customer payment term: 188 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. The gap of 172 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 763 days of revenue, i.e. 1.0 M€ to permanently finance. Notable WCR improvement over the period (-76%), freeing up cash.
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
1 047 626 €
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
188 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
16 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
763 j
WCR and payment terms evolution CERES DEESSE DES MOISSONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 355 445 €
180 900 €
174 488 €
209 942 €
683 262 €
124 183 €
93 017 €
1 639 933 €
1 047 626 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
217
255
252
292
286
307
99
116
188
Supplier payment term (days)
22
23
16
23
23
26
26
18
16
Positioning of CERES DEESSE DES MOISSONS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CERES DEESSE DES MOISSONS is estimated at
3 774 855 €
(range 1 311 062€ - 10 089 173€).
The price/revenue ratio is 0.38x
(conservative valuation).
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
103 transactions
1311k€3774k€10089k€
3 774 855 €Range: 1 311 062€ - 10 089 173€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
494 000 €×0.38x
Estimation186 543 €
88 912€ - 376 753€
Net Income Multiple20%
963 126 €×9.5x
Estimation9 157 324 €
3 144 289€ - 24 657 805€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare CERES DEESSE DES MOISSONS with other companies in the same sector:
Frequently asked questions about CERES DEESSE DES MOISSONS
What is the revenue of CERES DEESSE DES MOISSONS ?
The revenue of CERES DEESSE DES MOISSONS in 2024 is 494 k€.
Is CERES DEESSE DES MOISSONS profitable?
Yes, CERES DEESSE DES MOISSONS generated a net profit of 963 k€ in 2024.
Where is the headquarters of CERES DEESSE DES MOISSONS ?
The headquarters of CERES DEESSE DES MOISSONS is located in RONCHIN (59790), in the department Nord.
Where to find the tax return of CERES DEESSE DES MOISSONS ?
The tax return of CERES DEESSE DES MOISSONS 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 CERES DEESSE DES MOISSONS operate?
CERES DEESSE DES MOISSONS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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