Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-06-07 (6 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: PARIS (75016), Paris
CERF HONORE SARL : revenue, balance sheet and financial ratios
CERF HONORE SARL is a French company
founded 6 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in PARIS (75016),
this company of category PME
shows in 2022 a revenue of 37.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CERF HONORE SARL (SIREN 851460980)
Indicator
2024
2022
2021
2020
2019
Revenue
N/C
37 633 760 €
1 061 115 €
N/C
461 933 €
Net income
790 902 €
4 204 337 €
-1 861 453 €
-355 739 €
-335 073 €
EBITDA
N/C
6 662 240 €
5 825 €
N/C
-498 105 €
Net margin
N/C
11.2%
-175.4%
N/C
-72.5%
Revenue and income statement
In 2024, CERF HONORE SARL generates positive net income of 791 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
790 902 €
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 273%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
273.301%
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
25.915%
Solvency indicators evolution CERF HONORE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
Debt ratio
596.741
468.88
571.374
285.256
273.301
Financial autonomy
14.132
17.304
14.71
25.291
25.915
Repayment capacity
-75.479
None
-47.46
11.794
None
Cash flow / Revenue
-195.419%
None%
-156.012%
11.54%
None%
Sector positioning
Debt ratio
273.32024
2021
2022
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average
In 2024, the debt ratio of CERF HONORE SARL (273.30) 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
25.91%2024
2021
2022
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Good+18 pts over 3 years
In 2024, the financial autonomy of CERF HONORE SARL (25.9%) 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
11.79 years2022
2021
2022
Q1: -5.45 years
Med: 0.0 years
Q3: 2.98 years
Average+50 pts over 2 years
In 2022, the repayment capacity of CERF HONORE SARL (11.79) 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 5372.95. 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
5372.95
Liquidity indicators evolution CERF HONORE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2024
Liquidity ratio
8887.14
7539.396
10294.364
5132.032
5372.95
Interest coverage
-84.505
None
28363.176
25.072
None
Sector positioning
Liquidity ratio
5372.952024
2021
2022
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Excellent
In 2024, the liquidity ratio of CERF HONORE SARL (5372.95) 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
25.07x2022
2021
2022
Q1: -2.12x
Med: 0.0x
Q3: 4.45x
Excellent-11 pts over 2 years
In 2022, the interest coverage of CERF HONORE SARL (25.1x) 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 CERF HONORE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2024
Operating WCR
77 440 407 €
0 €
91 677 991 €
64 852 753 €
0 €
Inventory turnover (days)
60074
0
30586
616
0
Customer payment term (days)
299
0
37
3
0
Supplier payment term (days)
3
0
46
27
0
Positioning of CERF HONORE SARL in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 3 406 873€ to 15 452 848€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3406k€5975k€15452k€
5 975 927 €Range: 3 406 873€ - 15 452 848€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 marchands de biens immobiliers)
Compare CERF HONORE SARL with other companies in the same sector:
The revenue of CERF HONORE SARL in 2022 is 37.6 M€.
Is CERF HONORE SARL profitable?
Yes, CERF HONORE SARL generated a net profit of 791 k€ in 2024.
Where is the headquarters of CERF HONORE SARL ?
The headquarters of CERF HONORE SARL is located in PARIS (75016), in the department Paris.
Where to find the tax return of CERF HONORE SARL ?
The tax return of CERF HONORE SARL 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 CERF HONORE SARL operate?
CERF HONORE SARL operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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