Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-12-15 (25 years)Status: ActiveBusiness sector: Entretien et réparation de véhicules automobiles légersLocation: LORETTE (42420), Loire
CG CARROSSERIE : revenue, balance sheet and financial ratios
CG CARROSSERIE is a French company
founded 25 years ago,
specialized in the sector Entretien et réparation de véhicules automobiles légers.
Based in LORETTE (42420),
this company of category PME
shows in 2023 a revenue of 6.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CG CARROSSERIE (SIREN 433895885)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
6 766 314 €
N/C
N/C
N/C
N/C
N/C
2 798 788 €
Net income
90 136 €
273 341 €
572 535 €
28 003 €
49 819 €
76 616 €
57 181 €
42 264 €
83 192 €
EBITDA
N/C
N/C
787 490 €
N/C
N/C
N/C
N/C
N/C
122 384 €
Net margin
N/C
N/C
8.5%
N/C
N/C
N/C
N/C
N/C
3.0%
Revenue and income statement
In 2025, CG CARROSSERIE generates positive net income of 90 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 83 k€ -> 90 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 136 €
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 21%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
20.773%
Financial autonomy (2025)
?
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
60.473%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
28.707
13.174
5.436
7.814
3.683
113.932
40.594
20.119
20.773
Financial autonomy
43.999
46.91
55.32
58.561
63.724
31.982
33.141
54.952
60.473
Repayment capacity
0.942
None
None
None
None
None
0.625
None
None
Cash flow / Revenue
3.914%
None%
None%
None%
None%
None%
8.758%
None%
None%
Sector positioning
Debt ratio
20.772025
2023
2024
2025
Q1: 6.43
Med: 21.08
Q3: 56.83
Good-6 pts over 3 years
In 2025, the debt ratio of CG CARROSSERIE (20.77) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.47%2025
2023
2024
2025
Q1: 33.84%
Med: 54.07%
Q3: 68.28%
Good+21 pts over 3 years
In 2025, the financial autonomy of CG CARROSSERIE (60.5%) 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
0.62 years2023
2023
Q1: 0.0 years
Med: 0.6 years
Q3: 2.26 years
Average
In 2023, the repayment capacity of CG CARROSSERIE (0.62) 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 286.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
286.376
Liquidity indicators evolution CG CARROSSERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
189.041
184.343
215.955
246.747
273.523
268.468
167.798
244.385
286.376
Interest coverage
2.344
None
None
None
None
None
0.626
None
None
Sector positioning
Liquidity ratio
286.382025
2023
2024
2025
Q1: 168.43
Med: 250.02
Q3: 363.13
Good+23 pts over 3 years
In 2025, the liquidity ratio of CG CARROSSERIE (286.38) 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
0.63x2023
2023
Q1: 0.0x
Med: 0.65x
Q3: 3.57x
Average
In 2023, the interest coverage of CG CARROSSERIE (0.6x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 CG CARROSSERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
428 858 €
0 €
0 €
0 €
0 €
0 €
1 041 471 €
0 €
0 €
Inventory turnover (days)
29
0
0
0
0
0
23
0
0
Customer payment term (days)
36
0
0
0
0
0
40
0
0
Supplier payment term (days)
30
0
0
0
0
0
62
0
0
Positioning of CG CARROSSERIE in its sector
Comparison with sector Entretien et réparation de véhicules automobiles légers
Valuation estimate
Based on 131 transactions of similar company sales
in 2025,
the value of CG CARROSSERIE is estimated at
310 886 €
(range 207 949€ - 573 922€).
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 value2025
131 transactions
207k€310k€573k€
310 886 €Range: 207 949€ - 573 922€
NAF 5 année 2025
Valuation method used
Net Income Multiple
90 136 €
×
3.4x
=310 886 €
Range: 207 950€ - 573 922€
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 131 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 (Entretien et réparation de véhicules automobiles légers)
Compare CG CARROSSERIE with other companies in the same sector:
Yes, CG CARROSSERIE generated a net profit of 90 k€ in 2025.
Where is the headquarters of CG CARROSSERIE ?
The headquarters of CG CARROSSERIE is located in LORETTE (42420), in the department Loire.
Where to find the tax return of CG CARROSSERIE ?
The tax return of CG CARROSSERIE 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 CG CARROSSERIE operate?
CG CARROSSERIE operates in the sector Entretien et réparation de véhicules automobiles légers (NAF code 45.20A). 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