Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-10-01 (13 years)Status: ActiveBusiness sector: Fabrication d'autres articles métalliquesLocation: BRUGUIERES (31150), Haute-Garonne
CITE CONCEPT 2.0 : revenue, balance sheet and financial ratios
CITE CONCEPT 2.0 is a French company
founded 13 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in BRUGUIERES (31150),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CITE CONCEPT 2.0 (SIREN 788501922)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2016
2015
Revenue
3 817 004 €
4 025 245 €
4 341 344 €
N/C
N/C
N/C
N/C
3 224 840 €
1 425 746 €
2 219 372 €
2 021 747 €
Net income
123 660 €
179 458 €
244 566 €
215 408 €
-43 781 €
45 669 €
115 047 €
242 261 €
95 320 €
-196 632 €
-32 110 €
EBITDA
117 688 €
242 801 €
227 281 €
N/C
N/C
N/C
N/C
267 540 €
104 946 €
-90 310 €
-207 388 €
Net margin
3.2%
4.5%
5.6%
N/C
N/C
N/C
N/C
7.5%
6.7%
-8.9%
-1.6%
Revenue and income statement
In 2024, CITE CONCEPT 2.0 achieves revenue of 3.8 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Slight decline of -5% vs 2023. After deducting consumption (522 k€), gross margin stands at 3.3 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 118 k€, representing 3.1% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -52%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 124 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 817 004 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 295 376 €
EBITDA (2024)
?
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
117 688 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 900 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
123 660 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.1%
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 16%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
15.657%
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
58.944%
Cash flow / Revenue (2024)
?
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
2.41%
Repayment capacity (2024)
?
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
2.025
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
2015
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
349.608
6117.749
738.114
229.592
159.139
151.312
223.247
118.227
65.156
31.667
15.657
Financial autonomy
11.755
0.873
7.449
21.451
23.976
27.408
21.692
32.86
36.398
40.945
58.944
Repayment capacity
-3.115
-3.198
12.009
3.002
None
None
None
None
3.599
1.733
2.025
Cash flow / Revenue
-11.633%
-11.145%
4.662%
8.295%
None%
None%
None%
None%
3.7%
4.842%
2.41%
Sector positioning
Debt ratio
15.662024
2022
2023
2024
Q1: 3.1
Med: 19.52
Q3: 52.68
Good-28 pts over 3 years
In 2024, the debt ratio of CITE CONCEPT 2.0 (15.66) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
58.94%2024
2022
2023
2024
Q1: 33.97%
Med: 53.79%
Q3: 68.02%
Good+23 pts over 3 years
In 2024, the financial autonomy of CITE CONCEPT 2.0 (58.9%) 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
2.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.7 years
Q3: 1.89 years
Average
In 2024, the repayment capacity of CITE CONCEPT 2.0 (2.02) 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 262.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.6x. Financial charges are adequately covered by operations.
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
262.379
Interest coverage (2024)
?
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
2.608
Liquidity indicators evolution CITE CONCEPT 2.0
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
162.927
166.575
215.303
291.26
227.11
276.48
297.624
341.728
235.349
200.94
262.379
Interest coverage
-16.356
-34.193
22.931
17.382
None
None
None
None
2.585
1.495
2.608
Sector positioning
Liquidity ratio
262.382024
2022
2023
2024
Q1: 179.93
Med: 255.45
Q3: 415.11
Good+8 pts over 3 years
In 2024, the liquidity ratio of CITE CONCEPT 2.0 (262.38) 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
2.61x2024
2022
2023
2024
Q1: 0.0x
Med: 1.55x
Q3: 5.62x
Good
In 2024, the interest coverage of CITE CONCEPT 2.0 (2.6x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 60 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 126 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2015-2024, WCR increased by +21%, requiring additional financing.
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
1 338 013 €
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
44 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
56 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
60 j
WCR in days of revenue (2024)
?
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
126 j
WCR and payment terms evolution CITE CONCEPT 2.0
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 108 524 €
998 584 €
1 083 695 €
1 249 851 €
0 €
0 €
0 €
0 €
1 609 423 €
1 478 150 €
1 338 013 €
Inventory turnover (days)
78
71
130
71
0
0
0
0
61
71
60
Customer payment term (days)
135
75
108
49
0
0
0
0
59
57
44
Supplier payment term (days)
134
103
131
49
0
0
0
0
63
72
56
Positioning of CITE CONCEPT 2.0 in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 190 347€ to 835 921€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
190k€312k€835k€
312 323 €Range: 190 347€ - 835 921€
NAF 5 all-time
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 (Fabrication d'autres articles métalliques)
Compare CITE CONCEPT 2.0 with other companies in the same sector:
The revenue of CITE CONCEPT 2.0 in 2024 is 3.8 M€.
Is CITE CONCEPT 2.0 profitable?
Yes, CITE CONCEPT 2.0 generated a net profit of 124 k€ in 2024.
Where is the headquarters of CITE CONCEPT 2.0 ?
The headquarters of CITE CONCEPT 2.0 is located in BRUGUIERES (31150), in the department Haute-Garonne.
Where to find the tax return of CITE CONCEPT 2.0 ?
The tax return of CITE CONCEPT 2.0 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 CITE CONCEPT 2.0 operate?
CITE CONCEPT 2.0 operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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