Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-04-01 (27 years)Status: ActiveBusiness sector: Télécommunications sans fil Location: SANNOIS (95110), Val-d'Oise
CINECOM SANNOIS : revenue, balance sheet and financial ratios
CINECOM SANNOIS is a French company
founded 27 years ago,
specialized in the sector Télécommunications sans fil .
Based in SANNOIS (95110),
this company of category PME
shows in 2020 a revenue of 604 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CINECOM SANNOIS (SIREN 422702167)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
604 100 €
647 472 €
578 740 €
678 088 €
631 249 €
Net income
43 437 €
66 064 €
90 960 €
46 292 €
50 801 €
63 949 €
EBITDA
N/C
121 825 €
152 609 €
83 648 €
93 464 €
94 923 €
Net margin
N/C
10.9%
14.0%
8.0%
7.5%
10.1%
Revenue and income statement
In 2021, CINECOM SANNOIS generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 64 k€ -> 43 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 437 €
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 276%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
276.056%
Financial autonomy (2021)
?
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
14.733%
Asset age ratio (2021)
?
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
Debt ratio
233.593
239.357
221.757
252.452
134.113
276.056
Financial autonomy
15.98
17.242
18.134
17.983
21.77
14.733
Repayment capacity
2.454
3.338
2.685
2.518
1.579
None
Cash flow / Revenue
12.757%
10.554%
12.335%
18.216%
15.282%
None%
Sector positioning
Debt ratio
276.062021
2019
2020
2021
Q1: 0.0
Med: 13.79
Q3: 93.0
Watch
In 2021, the debt ratio of CINECOM SANNOIS (276.06) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
14.73%2021
2019
2020
2021
Q1: 12.73%
Med: 31.58%
Q3: 52.59%
Average-6 pts over 3 years
In 2021, the financial autonomy of CINECOM SANNOIS (14.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.58 years2020
2019
2020
Q1: 0.0 years
Med: 0.35 years
Q3: 2.09 years
Average-7 pts over 2 years
In 2020, the repayment capacity of CINECOM SANNOIS (1.58) 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 183.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
183.697
Liquidity indicators evolution CINECOM SANNOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
182.198
197.225
167.308
225.604
161.928
183.697
Interest coverage
0.159
0.0
0.0
0.425
0.501
None
Sector positioning
Liquidity ratio
183.72021
2019
2020
2021
Q1: 96.6
Med: 149.17
Q3: 252.39
Good-17 pts over 3 years
In 2021, the liquidity ratio of CINECOM SANNOIS (183.70) 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
0.5x2020
2019
2020
Q1: 0.0x
Med: 0.26x
Q3: 2.93x
Good
In 2020, the interest coverage of CINECOM SANNOIS (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 230 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1100 days. Excellent situation: suppliers finance 870 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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
230 j
Supplier credit (2021)
?
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
1100 j
Inventory turnover (2021)
?
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 CINECOM SANNOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
103 418 €
186 101 €
102 321 €
20 065 €
7 328 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
109
125
93
51
36
230
Supplier payment term (days)
121
127
101
142
178
1100
Positioning of CINECOM SANNOIS in its sector
Comparison with sector Télécommunications sans fil
Valuation estimate
Based on 250 transactions of similar company sales
(all years),
the value of CINECOM SANNOIS is estimated at
43 189 €
(range 19 220€ - 114 293€).
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 value2021
250 transactions
19k€43k€114k€
43 189 €Range: 19 220€ - 114 293€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
43 437 €
×
1.0x
=43 189 €
Range: 19 220€ - 114 294€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 250 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 (Télécommunications sans fil )
Compare CINECOM SANNOIS with other companies in the same sector:
Yes, CINECOM SANNOIS generated a net profit of 43 k€ in 2021.
Where is the headquarters of CINECOM SANNOIS ?
The headquarters of CINECOM SANNOIS is located in SANNOIS (95110), in the department Val-d'Oise.
Where to find the tax return of CINECOM SANNOIS ?
The tax return of CINECOM SANNOIS 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 CINECOM SANNOIS operate?
CINECOM SANNOIS operates in the sector Télécommunications sans fil (NAF code 61.20Z). 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