Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-03-03 (14 years)Status: ActiveBusiness sector: Activités spécialisées de designLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
CF ARCHITECTURE : revenue, balance sheet and financial ratios
CF ARCHITECTURE is a French company
founded 14 years ago,
specialized in the sector Activités spécialisées de design.
Based in LEVALLOIS-PERRET (92300),
this company of category PME
shows in 2023 a revenue of 301 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CF ARCHITECTURE (SIREN 751341173)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
300 785 €
291 441 €
112 013 €
6 346 €
252 000 €
461 263 €
548 560 €
722 933 €
Net income
70 211 €
52 537 €
-22 994 €
13 000 €
2 943 €
24 322 €
1 363 €
31 292 €
EBITDA
74 324 €
61 575 €
-11 060 €
6 344 €
14 578 €
42 902 €
12 016 €
65 327 €
Net margin
23.3%
18.0%
-20.5%
204.9%
1.2%
5.3%
0.2%
4.3%
Revenue and income statement
Im Jahr 2023 erzielt CF ARCHITECTURE einen Umsatz von 301 k€. Der Umsatz geht im Zeitraum 2016-2023 zurück (CAGR: -11.8%). Vs 2022: +3%. Nach Abzug des Verbrauchs (10 k€) beträgt die Bruttomarge 291 k€, d.h. eine Rate von 97%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 74 k€, was 24.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.6 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 70 k€, d.h. 23.3% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
300 785 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
290 604 €
EBITDA (2023)
?
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
74 324 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
70 463 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 211 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
24.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 12%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 46%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 24.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.951%
Financial autonomy (2023)
?
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
45.942%
Cash flow / Revenue (2023)
?
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
24.112%
Repayment capacity (2023)
?
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
0.333
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
12.169
1.134
28.425
21.822
49.838
55.488
27.493
11.951
Financial autonomy
34.314
17.757
49.249
36.444
47.473
38.35
43.684
45.942
Repayment capacity
0.146
0.062
0.72
1.649
3.261
-2.489
0.637
0.333
Cash flow / Revenue
8.18%
2.392%
8.237%
5.229%
28.497%
-10.235%
18.753%
24.112%
Sector positioning
Verschuldungsgrad
11.952023
2021
2022
2023
Q1: 0.0
Med: 7.03
Q3: 49.07
Average-15 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von CF ARCHITECTURE (11.95). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
45.94%2023
2021
2022
2023
Q1: 3.65%
Med: 31.47%
Q3: 60.64%
Gut
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von CF ARCHITECTURE (45.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.33 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.6 ans
Average+39 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von CF ARCHITECTURE (0.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 196.11. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.2x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2023)
?
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
196.106
Interest coverage (2023)
?
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
0.227
Liquidity indicators evolution CF ARCHITECTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
154.692
106.865
203.736
209.867
308.835
221.79
208.703
196.106
Interest coverage
0.0
0.0
0.96
2.223
2.223
-2.297
0.25
0.227
Sector positioning
Liquiditätsquote
196.112023
2021
2022
2023
Q1: 136.12
Med: 236.92
Q3: 448.34
Average-10 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das liquiditätsquote von CF ARCHITECTURE (196.11). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.23x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.34x
Gut+42 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das zinsdeckung von CF ARCHITECTURE (0.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 169 Tage. Lieferantenfrist: 261 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 92 Tage des Betriebszyklus. Der WCR repräsentiert 444 Tage Umsatz. Im Zeitraum 2016-2023 stieg der WCR um +472%.
Operating WCR (2023)
?
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
370 937 €
Customer credit (2023)
?
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
169 j
Supplier credit (2023)
?
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
261 j
Inventory turnover (2023)
?
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 (2023)
?
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
444 j
WCR and payment terms evolution CF ARCHITECTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
64 825 €
32 508 €
122 281 €
136 420 €
171 471 €
164 077 €
277 469 €
370 937 €
Inventory turnover (days)
0
3
0
0
0
0
5
0
Customer payment term (days)
30
121
72
213
6628
68
48
169
Supplier payment term (days)
33
42
32
85
328
102
169
261
Positioning of CF ARCHITECTURE in its sector
Comparison with sector Activités spécialisées de design
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 171 177€ to 586 153€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
171k€333k€586k€
333 306 €Range: 171 177€ - 586 153€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 47 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 spécialisées de design)
Compare CF ARCHITECTURE with other companies in the same sector:
Yes, CF ARCHITECTURE generated a net profit of 70 k€ in 2023.
Where is the headquarters of CF ARCHITECTURE ?
The headquarters of CF ARCHITECTURE is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of CF ARCHITECTURE ?
The tax return of CF ARCHITECTURE 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 CF ARCHITECTURE operate?
CF ARCHITECTURE operates in the sector Activités spécialisées de design (NAF code 74.10Z). 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