Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-12-03 (16 years)Status: ActiveBusiness sector: Activités comptablesLocation: PARIS (75017), Paris
Le dernier exercice comptable publié pour cette entreprise remonte à 2020. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
CFI AUDIT & CONSEIL is a French company
founded 16 years ago,
specialized in the sector Activités comptables.
Based in PARIS (75017),
this company of category PME
shows in 2020 a revenue of 20 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, CFI AUDIT & CONSEIL posts positive profitability over the latest financial year. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - CFI AUDIT & CONSEIL (SIREN 520226978)
Indicator
2020
2019
2018
2017
2015
2014
Revenue
20 000 €
20 550 €
20 411 €
64 102 €
232 246 €
297 590 €
Net income
1 897 €
-24 912 €
26 164 €
38 856 €
2 067 €
7 805 €
EBITDA
4 310 €
793 €
-3 550 €
16 651 €
59 914 €
78 747 €
Net margin
9.5%
-121.2%
128.2%
60.6%
0.9%
2.6%
Revenue and income statement
In 2020, CFI AUDIT & CONSEIL achieves revenue of 20 k€. Revenue is declining over the period 2015-2020 (CAGR: -38.8%). Slight decline of -3% vs 2019. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 21.6% of revenue. Positive scissor effect: EBITDA margin improves by +17.7 pts, sign of improved operational efficiency. Compared with its sector, this ratio places the company among the best positioned (sector median: 10.6%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 9.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
20 000 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 000 €
EBITDA (2020)
?
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
4 310 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 011 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 897 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.6%
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 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 19.7%). Financial autonomy (= Equity / Total assets x 100) reaches 0%. This ratio is less favorable than the sector median (44.8%) and warrants attention. Cash flow represents 16.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (9.2%).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2020)
?
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
0.0%
Cash flow / Revenue (2020)
?
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
15.97%
Repayment capacity (2020)
?
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
0.0
Asset age ratio (2020)
?
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
2014
2015
2017
2018
2019
2020
Debt ratio
207.903
138.533
0.0
0.0
0.315
0.0
Financial autonomy
17.884
11.9
0.0
0.0
0.241
0.0
Repayment capacity
1.265
0.955
0.0
0.0
-0.004
0.0
Cash flow / Revenue
15.722%
19.069%
64.067%
130.283%
-115.168%
15.975%
Sector positioning
Debt ratio
0.0%2020
Q1: 2.11%
Med: 19.67%
Q3: 67.93%
Excellent
In 2020, the debt ratio of CFI AUDIT & CONSEIL (0.0%) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
0.0%2020
Q1: 27.5%
Med: 44.79%
Q3: 62.13%
Watch
In 2020, the financial autonomy of CFI AUDIT & CONSEIL (0.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2020
Q1: 0.0 years
Med: 0.81 years
Q3: 3.18 years
Excellent
In 2020, the repayment capacity of CFI AUDIT & CONSEIL (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 4.28. Compared with its sector, this ratio places the company among the best positioned (sector median: 2.4).
Liquidity ratio (2020)
?
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
4.28
Interest coverage (2020)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2017
2018
2019
2020
Liquidity ratio
0.7813599999999999
0.87128
1.7518500000000001
2.22992
4.04511
4.27849
Interest coverage
2.072
6.613
3.237
-2.225
0.0
0.0
Sector positioning
Liquidity ratio
4.282020
Q1: 1.66
Med: 2.38
Q3: 3.63
Excellent+26 pts over 3 years
In 2020, the liquidity ratio of CFI AUDIT & CONSEIL (4.28) 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
0.0x2020
Q1: 0.0x
Med: 0.3x
Q3: 2.93x
Average
In 2020, the interest coverage of CFI AUDIT & CONSEIL (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 23 days. WCR is negative (-32 days): operations structurally generate cash. Between 2017 and 2020, WCR improved by 121 days of revenue, freeing up cash.
Operating WCR (2020)
?
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
-1 773 €
Customer credit (2020)
?
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 (2020)
?
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
23 j
Inventory turnover (2020)
?
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 (2020)
?
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
-32 j
WCR and payment terms evolution CFI AUDIT & CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2017
2018
2019
2020
Operating WCR
-46 897 €
-40 016 €
15 776 €
42 480 €
-9 073 €
-1 773 €
Inventory turnover (days)
137
193
0
0
0
0
Customer payment term (days)
73
164
447
1902
0
0
Supplier payment term (days)
60
79
57
132
16
23
Positioning of CFI AUDIT & CONSEIL in its sector
Comparison with sector Activités comptables
Valuation estimate
Based on 106 transactions of similar company sales
(all years),
the value of CFI AUDIT & CONSEIL is estimated at
5 404 €
(range 2 053€ - 16 522€).
With an EBITDA of 4 310€, the sector multiple of 1.5x is applied.
The price/revenue ratio is 0.23x
(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 value2020
106 transactions
2k€5k€16k€
5 404 €Range: 2 053€ - 16 522€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 310 €×1.5x
Estimation6 592 €
2 237€ - 20 963€
Revenue Multiple30%
20 000 €×0.23x
Estimation4 598 €
2 365€ - 12 000€
Net Income Multiple20%
1 897 €×1.9x
Estimation3 644 €
1 129€ - 12 207€
How is this estimate calculated?
This estimate is based on the analysis of 106 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 comptables)
Compare CFI AUDIT & CONSEIL with other companies in the same sector:
Frequently asked questions about CFI AUDIT & CONSEIL
What is the revenue of CFI AUDIT & CONSEIL ?
The revenue of CFI AUDIT & CONSEIL in 2020 is 20 k€.
Is CFI AUDIT & CONSEIL profitable?
Yes, CFI AUDIT & CONSEIL generated a net profit of 2 k€ in 2020.
Where is the headquarters of CFI AUDIT & CONSEIL ?
The headquarters of CFI AUDIT & CONSEIL is located in PARIS (75017), in the department Paris.
Where to find the tax return of CFI AUDIT & CONSEIL ?
The tax return of CFI AUDIT & CONSEIL 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 CFI AUDIT & CONSEIL operate?
CFI AUDIT & CONSEIL operates in the sector Activités comptables (NAF code 69.20Z). See the 'Sector positioning' section above to compare the company with its competitors.