CHERRIER CONCEPT : revenue, balance sheet and financial ratios
CHERRIER CONCEPT is a French company
founded 22 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in TAUXIGNY-SAINT-BAULD (37310),
this company of category ETI
shows in 2021 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHERRIER CONCEPT (SIREN 450897962)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 477 894 €
1 136 641 €
1 677 237 €
1 525 803 €
1 355 182 €
974 460 €
Net income
166 613 €
57 312 €
-64 096 €
165 020 €
63 922 €
4 872 €
-209 155 €
EBITDA
N/C
230 974 €
106 797 €
292 590 €
124 945 €
47 653 €
-173 826 €
Net margin
N/C
3.9%
-5.6%
9.8%
4.2%
0.4%
-21.5%
Revenue and income statement
In 2024, CHERRIER CONCEPT generates positive net income of 167 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
166 613 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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
42.763%
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
47.759%
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
2017
2018
2019
2020
2021
2024
Debt ratio
346.14
442.273
289.995
213.045
267.753
203.509
42.763
Financial autonomy
16.601
13.563
18.581
26.435
24.882
26.756
47.759
Repayment capacity
-2.613
15.386
5.096
2.785
8.744
3.319
None
Cash flow / Revenue
-17.67%
2.916%
7.504%
16.704%
8.15%
14.928%
None%
Sector positioning
Debt ratio
42.762024
2020
2021
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Average-15 pts over 3 years
In 2024, the debt ratio of CHERRIER CONCEPT (42.76) 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
47.76%2024
2020
2021
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Good+21 pts over 3 years
In 2024, the financial autonomy of CHERRIER CONCEPT (47.8%) 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
3.32 years2021
2020
2021
Q1: -0.0 years
Med: 0.67 years
Q3: 3.39 years
Average
In 2021, the repayment capacity of CHERRIER CONCEPT (3.32) 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 94.23. 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
94.234
Liquidity indicators evolution CHERRIER CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
199.267
238.546
123.568
111.163
156.927
57.108
94.234
Interest coverage
0.0
18.693
8.767
3.838
9.382
4.539
None
Sector positioning
Liquidity ratio
94.232024
2020
2021
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Watch-12 pts over 3 years
In 2024, the liquidity ratio of CHERRIER CONCEPT (94.23) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.54x2021
2020
2021
Q1: 0.0x
Med: 0.54x
Q3: 3.69x
Excellent
In 2021, the interest coverage of CHERRIER CONCEPT (4.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 228 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 444 days. Excellent situation: suppliers finance 216 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
228 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
444 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 CHERRIER CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
318 531 €
366 455 €
156 135 €
108 551 €
52 513 €
36 016 €
0 €
Inventory turnover (days)
22
21
15
21
28
13
0
Customer payment term (days)
92
47
32
13
13
15
228
Supplier payment term (days)
49
46
53
47
11
53
444
Positioning of CHERRIER CONCEPT in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of CHERRIER CONCEPT is estimated at
1 186 123 €
(range 406 324€ - 2 638 768€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
72 tx
406k€1186k€2638k€
1 186 123 €Range: 406 324€ - 2 638 768€
NAF 5 all-time
Valuation method used
Net Income Multiple
166 613 €
×
7.1x
=1 186 123 €
Range: 406 325€ - 2 638 769€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare CHERRIER CONCEPT with other companies in the same sector:
The revenue of CHERRIER CONCEPT in 2021 is 1.5 M€.
Is CHERRIER CONCEPT profitable?
Yes, CHERRIER CONCEPT generated a net profit of 167 k€ in 2024.
Where is the headquarters of CHERRIER CONCEPT ?
The headquarters of CHERRIER CONCEPT is located in TAUXIGNY-SAINT-BAULD (37310), in the department Indre-et-Loire.
Where to find the tax return of CHERRIER CONCEPT ?
The tax return of CHERRIER CONCEPT 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 CHERRIER CONCEPT operate?
CHERRIER CONCEPT operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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