Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-07-01 (9 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: SAINTE-CROIX-DU-MONT (33410), Gironde
CIGANA CYRIL : revenue, balance sheet and financial ratios
CIGANA CYRIL is a French company
founded 9 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in SAINTE-CROIX-DU-MONT (33410),
this company of category PME
shows in 2019 a revenue of 255 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CIGANA CYRIL (SIREN 821555950)
Indicator
2019
2018
2017
Revenue
254 643 €
213 049 €
147 540 €
Net income
5 130 €
16 007 €
14 107 €
EBITDA
10 937 €
18 907 €
15 511 €
Net margin
2.0%
7.5%
9.6%
Revenue and income statement
Im Jahr 2019 erzielt CIGANA CYRIL einen Umsatz von 255 k€. Im Zeitraum 2017-2019 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +31.4%. Vs 2018, Wachstum von +20% (213 k€ -> 255 k€). Nach Abzug des Verbrauchs (77 k€) beträgt die Bruttomarge 177 k€, d.h. eine Rate von 70%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 11 k€, was 4.3% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+20%) variiert EBITDA um -42%, was die Marge um 4.6 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 5 k€, d.h. 2.0% des Umsatzes.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
254 643 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
177 371 €
EBITDA (2019)
?
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
10 937 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 195 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 130 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.3%
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 25%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 13%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Der Cashflow beträgt 3.8% des Umsatzes.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.094%
Financial autonomy (2019)
?
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
12.591%
Cash flow / Revenue (2019)
?
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
3.818%
Repayment capacity (2019)
?
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 (2019)
?
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
Debt ratio
170.279
17.269
25.094
Financial autonomy
33.933
7.02
12.591
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
9.696%
9.006%
3.818%
Sector positioning
Verschuldungsgrad
25.092019
2017
2018
2019
Q1: 2.88
Med: 19.58
Q3: 59.61
Average-22 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das verschuldungsgrad von CIGANA CYRIL (25.09). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
12.59%2019
2017
2018
2019
Q1: 15.28%
Med: 35.62%
Q3: 55.12%
Average-26 pts over 3 years
Im Jahr 2019 liegt unter dem Median der Branche das finanzielle autonomie von CIGANA CYRIL (12.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.28 ans
Q3: 1.5 ans
Ausgezeichnet
Im Jahr 2019 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von CIGANA CYRIL (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 162.42. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2019)
?
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
162.418
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution CIGANA CYRIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
112.396
136.356
162.418
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
162.422019
2017
2018
2019
Q1: 133.76
Med: 191.11
Q3: 282.8
Average+14 pts over 3 years
Im Jahr 2019 liegt unter dem Median der Branche das liquiditätsquote von CIGANA CYRIL (162.42). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.5x
Q3: 2.97x
Average
Im Jahr 2019 liegt unter dem Median der Branche das zinsdeckung von CIGANA CYRIL (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 51 Tage. Lieferantenfrist: 22 Tage. Das Unternehmen muss 29 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 21 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 20 Tage Umsatz. Im Zeitraum 2017-2019 stieg der WCR um +190%.
Operating WCR (2019)
?
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
14 296 €
Customer credit (2019)
?
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
51 j
Supplier credit (2019)
?
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
22 j
Inventory turnover (2019)
?
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
21 j
WCR in days of revenue (2019)
?
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
20 j
WCR and payment terms evolution CIGANA CYRIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
-15 812 €
2 337 €
14 296 €
Inventory turnover (days)
0
17
21
Customer payment term (days)
82
63
51
Supplier payment term (days)
63
77
22
Positioning of CIGANA CYRIL in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 22 431€ to 84 411€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
22k€40k€84k€
40 704 €Range: 22 431€ - 84 411€
NAF 5 année 2019
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Travaux de menuiserie bois et PVC)
Compare CIGANA CYRIL with other companies in the same sector:
Yes, CIGANA CYRIL generated a net profit of 5 k€ in 2019.
Where is the headquarters of CIGANA CYRIL ?
The headquarters of CIGANA CYRIL is located in SAINTE-CROIX-DU-MONT (33410), in the department Gironde.
Where to find the tax return of CIGANA CYRIL ?
The tax return of CIGANA CYRIL 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 CIGANA CYRIL operate?
CIGANA CYRIL operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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