Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-04-12 (14 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75016), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CERF ULOG MERIGNAC : revenue, balance sheet and financial ratios
CERF ULOG MERIGNAC is a French company
founded 14 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 697 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CERF ULOG MERIGNAC (SIREN 750971863)
Indicator
2024
2023
2021
Revenue
N/C
N/C
697 273 €
Net income
144 918 €
167 624 €
-137 127 €
EBITDA
N/C
N/C
213 512 €
Net margin
N/C
N/C
-19.7%
Revenue and income statement
In 2024, CERF ULOG MERIGNAC generates positive net income of 145 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
144 918 €
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 1898%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1897.802%
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
4.597%
Asset age ratio (2024)
?
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
2021
2023
2024
Debt ratio
-2910.51
5261.27
1897.802
Financial autonomy
-3.2
1.692
4.597
Repayment capacity
159.864
None
None
Cash flow / Revenue
3.554%
None%
None%
Sector positioning
Debt ratio
1897.82024
2021
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average+50 pts over 3 years
In 2024, the debt ratio of CERF ULOG MERIGNAC (1897.80) 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
4.6%2024
2021
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average
In 2024, the financial autonomy of CERF ULOG MERIGNAC (4.6%) 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
159.86 years2021
2021
Q1: -0.0 years
Med: 0.54 years
Q3: 9.67 years
Average
In 2021, the repayment capacity of CERF ULOG MERIGNAC (159.86) 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 697.49. 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
697.489
Liquidity indicators evolution CERF ULOG MERIGNAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2023
2024
Liquidity ratio
469.766
371.752
697.489
Interest coverage
88.402
None
None
Sector positioning
Liquidity ratio
697.492024
2021
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Good
In 2024, the liquidity ratio of CERF ULOG MERIGNAC (697.49) 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
88.4x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 12.94x
Excellent
In 2021, the interest coverage of CERF ULOG MERIGNAC (88.4x) 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 ULOG MERIGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2023
2024
Operating WCR
975 806 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
98
0
0
Supplier payment term (days)
191
0
0
Positioning of CERF ULOG MERIGNAC in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of CERF ULOG MERIGNAC is estimated at
987 519 €
(range 296 915€ - 1 791 683€).
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
169 transactions
296k€987k€1791k€
987 519 €Range: 296 915€ - 1 791 683€
NAF 5 année 2024
Valuation method used
Net Income Multiple
144 918 €
×
6.8x
=987 519 €
Range: 296 916€ - 1 791 683€
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 169 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 (Location de terrains et d'autres biens immobiliers)
Compare CERF ULOG MERIGNAC with other companies in the same sector:
Frequently asked questions about CERF ULOG MERIGNAC
What is the revenue of CERF ULOG MERIGNAC ?
The revenue of CERF ULOG MERIGNAC in 2021 is 697 k€.
Is CERF ULOG MERIGNAC profitable?
Yes, CERF ULOG MERIGNAC generated a net profit of 145 k€ in 2024.
Where is the headquarters of CERF ULOG MERIGNAC ?
The headquarters of CERF ULOG MERIGNAC is located in PARIS (75016), in the department Paris.
Where to find the tax return of CERF ULOG MERIGNAC ?
The tax return of CERF ULOG MERIGNAC 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 ULOG MERIGNAC operate?
CERF ULOG MERIGNAC operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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