Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-01 (18 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: LE PONT-DE-CLAIX (38800), Isere
CERG : revenue, balance sheet and financial ratios
CERG is a French company
founded 18 years ago,
specialized in the sector Ingénierie, études techniques.
Based in LE PONT-DE-CLAIX (38800),
this company of category PME
shows in 2023 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CERG generates positive net income of 565 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 263 k€ -> 565 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
564 839 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
49.556%
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
42.684%
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
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
19.419
11.871
30.51
36.614
27.727
18.346
31.524
17.369
13.312
49.556
Financial autonomy
29.06
37.633
38.133
38.525
45.135
51.333
50.411
49.224
55.329
42.684
Repayment capacity
0.35
0.496
1.648
1.292
1.034
0.567
1.255
0.431
0.735
None
Cash flow / Revenue
16.77%
17.551%
6.931%
11.271%
10.716%
15.466%
12.432%
18.013%
6.81%
None%
Sector positioning
Debt ratio
49.562024
2022
2023
2024
Q1: 0.0
Med: 8.25
Q3: 42.9
Average+22 pts over 3 years
In 2024, the debt ratio of CERG (49.56) 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
42.68%2024
2022
2023
2024
Q1: 11.27%
Med: 37.87%
Q3: 61.33%
Good-9 pts over 3 years
In 2024, the financial autonomy of CERG (42.7%) 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
0.73 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.07 years
Average+9 pts over 2 years
In 2023, the repayment capacity of CERG (0.73) 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 237.48. 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
237.476
Liquidity indicators evolution CERG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
194.999
207.931
198.203
183.118
183.244
257.702
278.606
289.619
293.419
237.476
Interest coverage
0.953
0.565
2.275
3.158
0.955
0.775
0.696
0.173
0.535
None
Sector positioning
Liquidity ratio
237.482024
2022
2023
2024
Q1: 148.97
Med: 229.92
Q3: 405.25
Good-9 pts over 3 years
In 2024, the liquidity ratio of CERG (237.48) 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
0.54x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.85x
Good
In 2023, the interest coverage of CERG (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 CERG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-469 388 €
-174 689 €
-113 281 €
86 167 €
135 968 €
280 130 €
480 647 €
904 276 €
658 203 €
0 €
Inventory turnover (days)
0
0
0
0
0
38
52
43
29
0
Customer payment term (days)
101
152
63
112
93
94
88
120
55
0
Supplier payment term (days)
43
134
57
47
63
30
46
43
24
0
Positioning of CERG in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 100 027€ to 1 158 882€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
100k€461k€1158k€
461 591 €Range: 100 027€ - 1 158 882€
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 40 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 (Ingénierie, études techniques)
Compare CERG with other companies in the same sector:
Yes, CERG generated a net profit of 565 k€ in 2024.
Where is the headquarters of CERG ?
The headquarters of CERG is located in LE PONT-DE-CLAIX (38800), in the department Isere.
Where to find the tax return of CERG ?
The tax return of CERG 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 CERG operate?
CERG operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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