Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-11-04 (14 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PUTEAUX (92800), Hauts-de-Seine
CFS 811 FRANCE : revenue, balance sheet and financial ratios
CFS 811 FRANCE is a French company
founded 14 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PUTEAUX (92800),
this company of category PME
shows in 2020 a revenue of 94 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CFS 811 FRANCE (SIREN 537825820)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
94 195 €
91 546 €
3 945 458 €
4 524 436 €
4 915 997 €
5 083 479 €
Net income
12 706 530 €
-1 414 290 €
-1 427 801 €
2 688 216 €
-274 648 €
-356 209 €
-2 595 918 €
-1 200 664 €
-2 048 161 €
-5 347 679 €
EBITDA
-63 817 €
-61 643 €
-70 722 €
-81 272 €
82 €
-63 861 €
-308 384 €
72 607 €
470 246 €
-2 613 748 €
Net margin
N/C
N/C
N/C
N/C
-291.6%
-389.1%
-65.8%
-26.5%
-41.7%
-105.2%
Revenue and income statement
In 2024, CFS 811 FRANCE generates positive net income of 12.7 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2024)
?
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
-63 817 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-63 892 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 706 530 €
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
60.178%
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
61.955%
Repayment capacity (2024)
?
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
1.377
Solvency indicators evolution CFS 811 FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
167.366
166.215
165.535
167.998
140.315
124.703
136.443
153.281
174.265
60.178
Financial autonomy
36.072
36.324
36.274
35.491
41.314
42.55
40.432
37.72
34.836
61.955
Repayment capacity
-6.703
-47.835
-65.624
-15.674
-81.034
-91.446
-18.234
-19.09
-20.168
1.377
Cash flow / Revenue
-127.345%
-17.421%
-13.072%
-56.644%
-387.648%
-292.729%
None%
None%
None%
None%
Sector positioning
Debt ratio
60.182024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average-10 pts over 3 years
In 2024, the debt ratio of CFS 811 FRANCE (60.18) 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
61.95%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good+18 pts over 3 years
In 2024, the financial autonomy of CFS 811 FRANCE (62.0%) 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
1.38 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+33 pts over 3 years
In 2024, the repayment capacity of CFS 811 FRANCE (1.38) 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 184.62. 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
184.622
Interest coverage (2024)
?
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
-1940.947
Liquidity indicators evolution CFS 811 FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
212.059
241.831
215.493
219.095
1177.382
128.134
46.193
26.333
17.652
184.622
Interest coverage
-121.755
730.791
4331.066
-899.654
-2727.283
1751613.415
-1681.121
-1931.904
-2209.252
-1940.947
Sector positioning
Liquidity ratio
184.622024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average+5 pts over 3 years
In 2024, the liquidity ratio of CFS 811 FRANCE (184.62) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-1940.95x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of CFS 811 FRANCE (-1941.0x) 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: 500 days. Excellent situation: suppliers finance 500 days of the operating cycle (retail model).
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
500 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 CFS 811 FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
198 713 €
345 644 €
-164 554 €
-1 341 298 €
-2 533 858 €
-1 829 953 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
196
209
181
172
1603
5055
0
0
0
0
Supplier payment term (days)
51
166
169
178
212
6063
6873
7892
8970
500
Positioning of CFS 811 FRANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CFS 811 FRANCE is estimated at
120 812 660 €
(range 41 482 630€ - 325 310 642€).
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
103 transactions
41482k€120812k€325310k€
120 812 660 €Range: 41 482 630€ - 325 310 642€
NAF 5 année 2024
Valuation method used
Net Income Multiple
12 706 530 €
×
9.5x
=120 812 661 €
Range: 41 482 631€ - 325 310 642€
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 103 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 sièges sociaux)
Compare CFS 811 FRANCE with other companies in the same sector:
Yes, CFS 811 FRANCE generated a net profit of 12.7 M€ in 2024.
Where is the headquarters of CFS 811 FRANCE ?
The headquarters of CFS 811 FRANCE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of CFS 811 FRANCE ?
The tax return of CFS 811 FRANCE 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 CFS 811 FRANCE operate?
CFS 811 FRANCE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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