Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-06-01 (7 years)Status: ActiveBusiness sector: Construction de maisons individuellesLocation: VIEUX-BERQUIN (59232), Nord
CK CONCEPT : revenue, balance sheet and financial ratios
CK CONCEPT is a French company
founded 7 years ago,
specialized in the sector Construction de maisons individuelles.
Based in VIEUX-BERQUIN (59232),
this company of category PME
shows in 2019 a revenue of 781 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CK CONCEPT generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 32 k€ -> 36 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
36 395 €
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 20%. 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 18%. 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
20.39%
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
18.35%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
187.776
130.942
122.043
50.599
162.45
76.873
20.39
Financial autonomy
19.925
18.623
23.674
14.48
10.465
20.129
18.35
Repayment capacity
1.813
1.974
None
None
None
None
None
Cash flow / Revenue
16.403%
6.168%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
20.392024
2022
2023
2024
Q1: 0.01
Med: 9.43
Q3: 42.45
Average-17 pts over 3 years
In 2024, the debt ratio of CK CONCEPT (20.39) 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
18.35%2024
2022
2023
2024
Q1: 5.78%
Med: 26.67%
Q3: 49.13%
Average+6 pts over 3 years
In 2024, the financial autonomy of CK CONCEPT (18.4%) 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 155.75. 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
155.753
Liquidity indicators evolution CK CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
190.897
161.341
167.657
92.766
189.906
195.809
155.753
Interest coverage
0.7
1.472
None
None
None
None
None
Sector positioning
Liquidity ratio
155.752024
2022
2023
2024
Q1: 127.49
Med: 184.68
Q3: 290.32
Average-17 pts over 3 years
In 2024, the liquidity ratio of CK CONCEPT (155.75) 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 CK CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
40 369 €
198 121 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
18
32
0
0
0
0
0
Customer payment term (days)
88
69
0
0
0
0
0
Supplier payment term (days)
72
74
0
0
0
0
0
Positioning of CK CONCEPT in its sector
Comparison with sector Construction de maisons individuelles
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of CK CONCEPT is estimated at
90 342 €
(range 30 626€ - 291 331€).
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
113 transactions
30k€90k€291k€
90 342 €Range: 30 626€ - 291 331€
NAF 5 all-time
Valuation method used
Net Income Multiple
36 395 €
×
2.5x
=90 343 €
Range: 30 627€ - 291 331€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare CK CONCEPT with other companies in the same sector:
Yes, CK CONCEPT generated a net profit of 36 k€ in 2024.
Where is the headquarters of CK CONCEPT ?
The headquarters of CK CONCEPT is located in VIEUX-BERQUIN (59232), in the department Nord.
Where to find the tax return of CK CONCEPT ?
The tax return of CK CONCEPT 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 CK CONCEPT operate?
CK CONCEPT operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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