Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-04-26 (25 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: SAINT-PARRES-AUX-TERTRES (10410), Aube
CINECOM TROYES : revenue, balance sheet and financial ratios
CINECOM TROYES is a French company
founded 25 years ago,
specialized in the sector Autres activités de télécommunication .
Based in SAINT-PARRES-AUX-TERTRES (10410),
this company of category PME
shows in 2020 a revenue of 841 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CINECOM TROYES (SIREN 437624273)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
840 623 €
864 799 €
688 952 €
627 548 €
535 667 €
Net income
31 447 €
19 814 €
94 419 €
63 907 €
102 120 €
88 364 €
70 119 €
-112 652 €
48 061 €
EBITDA
N/C
N/C
N/C
N/C
166 584 €
123 590 €
109 700 €
96 099 €
72 303 €
Net margin
N/C
N/C
N/C
N/C
12.1%
10.2%
10.2%
-18.0%
9.0%
Revenue and income statement
In 2024, CINECOM TROYES generates positive net income of 31 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 48 k€ -> 31 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 447 €
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 307%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
306.571%
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
14.331%
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
426.876
-508.659
-4615.224
388.265
130.17
253.571
65.339
196.351
306.571
Financial autonomy
12.283
-16.979
-1.49
13.274
21.509
15.114
31.028
17.451
14.331
Repayment capacity
4.396
4.139
3.06
2.849
1.331
None
None
None
None
Cash flow / Revenue
11.896%
15.049%
15.084%
12.833%
14.956%
None%
None%
None%
None%
Sector positioning
Debt ratio
306.572024
2022
2023
2024
Q1: 0.0
Med: 6.16
Q3: 54.89
Average
In 2024, the debt ratio of CINECOM TROYES (306.57) 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
14.33%2024
2022
2023
2024
Q1: 2.18%
Med: 26.44%
Q3: 49.52%
Average-14 pts over 3 years
In 2024, the financial autonomy of CINECOM TROYES (14.3%) 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 211.26. 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
211.261
Liquidity indicators evolution CINECOM TROYES
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
135.047
255.896
265.303
263.061
187.881
210.229
184.607
167.657
211.261
Interest coverage
0.0
0.302
0.476
0.404
0.233
None
None
None
None
Sector positioning
Liquidity ratio
211.262024
2022
2023
2024
Q1: 100.89
Med: 167.97
Q3: 282.13
Good+7 pts over 3 years
In 2024, the liquidity ratio of CINECOM TROYES (211.26) 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.
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 CINECOM TROYES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
84 410 €
120 276 €
78 844 €
39 729 €
-8 305 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
92
104
86
50
51
319
0
0
0
Supplier payment term (days)
93
5
1
82
112
526
0
0
0
Positioning of CINECOM TROYES in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of CINECOM TROYES is estimated at
31 267 €
(range 10 033€ - 104 945€).
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 value2024
101 transactions
10k€31k€104k€
31 267 €Range: 10 033€ - 104 945€
NAF 5 all-time
Valuation method used
Net Income Multiple
31 447 €
×
1.0x
=31 268 €
Range: 10 033€ - 104 946€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare CINECOM TROYES with other companies in the same sector:
Yes, CINECOM TROYES generated a net profit of 31 k€ in 2024.
Where is the headquarters of CINECOM TROYES ?
The headquarters of CINECOM TROYES is located in SAINT-PARRES-AUX-TERTRES (10410), in the department Aube.
Where to find the tax return of CINECOM TROYES ?
The tax return of CINECOM TROYES 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 TROYES operate?
CINECOM TROYES operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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