Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-09-01 (20 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: JAUNAY-MARIGNY (86130), Vienne
CILC SUD OUEST : revenue, balance sheet and financial ratios
CILC SUD OUEST is a French company
founded 20 years ago,
specialized in the sector Travaux de charpente.
Based in JAUNAY-MARIGNY (86130),
this company of category PME
shows in 2020 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CILC SUD OUEST (SIREN 484511712)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 376 927 €
2 116 094 €
1 752 016 €
929 712 €
875 185 €
Net income
195 089 €
71 410 €
55 724 €
42 458 €
46 588 €
230 253 €
36 238 €
-43 813 €
-188 776 €
EBITDA
N/C
N/C
N/C
N/C
50 538 €
208 625 €
14 667 €
-48 050 €
-153 191 €
Net margin
N/C
N/C
N/C
N/C
3.4%
10.9%
2.1%
-4.7%
-21.6%
Revenue and income statement
In 2024, CILC SUD OUEST generates positive net income of 195 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
195 089 €
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
47.393%
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
36.716%
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
2022
2023
2024
Debt ratio
-28.833
-45.213
-44.664
-161.367
-212.084
-361.909
4675.449
227.36
47.393
Financial autonomy
-84.575
-72.524
-62.147
-14.394
-16.418
-7.678
0.451
11.524
36.716
Repayment capacity
-0.66
-4.044
9.283
1.269
3.853
None
None
None
None
Cash flow / Revenue
-18.149%
-4.899%
1.019%
8.466%
3.771%
None%
None%
None%
None%
Sector positioning
Debt ratio
47.392024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average-23 pts over 3 years
In 2024, the debt ratio of CILC SUD OUEST (47.39) 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
36.72%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Average+17 pts over 3 years
In 2024, the financial autonomy of CILC SUD OUEST (36.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 226.80. 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
226.803
Liquidity indicators evolution CILC SUD OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
57.778
71.305
74.495
109.413
115.552
121.086
126.594
161.701
226.803
Interest coverage
-0.638
-0.943
1.466
0.011
0.0
None
None
None
None
Sector positioning
Liquidity ratio
226.82024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Average+26 pts over 3 years
In 2024, the liquidity ratio of CILC SUD OUEST (226.80) 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.
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 (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
0 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 CILC SUD OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-200 969 €
-60 812 €
-10 985 €
80 835 €
144 949 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
4
13
15
11
15
0
0
0
0
Customer payment term (days)
107
158
83
94
90
0
543
199
0
Supplier payment term (days)
49
82
51
49
44
0
521
265
0
Positioning of CILC SUD OUEST in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 195 849€ to 791 760€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
195k€408k€791k€
408 144 €Range: 195 849€ - 791 760€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 charpente)
Compare CILC SUD OUEST with other companies in the same sector:
Yes, CILC SUD OUEST generated a net profit of 195 k€ in 2024.
Where is the headquarters of CILC SUD OUEST ?
The headquarters of CILC SUD OUEST is located in JAUNAY-MARIGNY (86130), in the department Vienne.
Where to find the tax return of CILC SUD OUEST ?
The tax return of CILC SUD OUEST 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 CILC SUD OUEST operate?
CILC SUD OUEST operates in the sector Travaux de charpente (NAF code 43.91A). 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