Employees: NN (None)Legal category: 5460Size: PMECreation date: 2010-10-01 (15 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINT-BRICE-SOUS-FORET (95350), Val-d'Oise
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CLA SAINT BRICE : revenue, balance sheet and financial ratios
CLA SAINT BRICE is a French company
founded 15 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-BRICE-SOUS-FORET (95350),
this company of category PME
shows in 2018 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLA SAINT BRICE (SIREN 527771380)
Indicator
2021
2020
2019
2018
Revenue
N/C
N/C
N/C
1 800 418 €
Net income
379 302 €
17 148 €
17 404 €
36 316 €
EBITDA
N/C
N/C
N/C
36 896 €
Net margin
N/C
N/C
N/C
2.0%
Revenue and income statement
In 2021, CLA SAINT BRICE generates positive net income of 379 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2021: 36 k€ -> 379 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
379 302 €
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 0%. 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 36%. The balance between equity and debt is satisfactory.
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
0.0%
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
36.231%
Solvency indicators evolution CLA SAINT BRICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Debt ratio
92.199
49.598
348.419
0.0
Financial autonomy
11.879
12.484
8.983
36.231
Repayment capacity
0.874
None
None
None
Cash flow / Revenue
3.102%
None%
None%
None%
Sector positioning
Debt ratio
0.02021
2019
2020
2021
Q1: 3.5
Med: 39.7
Q3: 124.54
Excellent-37 pts over 3 years
In 2021, the debt ratio of CLA SAINT BRICE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
36.23%2021
2019
2020
2021
Q1: 11.17%
Med: 27.16%
Q3: 45.19%
Good+33 pts over 3 years
In 2021, the financial autonomy of CLA SAINT BRICE (36.2%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.80. 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
156.798
Liquidity indicators evolution CLA SAINT BRICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
86.682
93.638
151.455
156.798
Interest coverage
0.594
None
None
None
Sector positioning
Liquidity ratio
156.82021
2019
2020
2021
Q1: 119.47
Med: 161.76
Q3: 234.4
Average+24 pts over 3 years
In 2021, the liquidity ratio of CLA SAINT BRICE (156.80) 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 (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
0 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
0 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 CLA SAINT BRICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
-31 273 €
0 €
0 €
0 €
Inventory turnover (days)
4
0
0
0
Customer payment term (days)
13
0
0
0
Supplier payment term (days)
13
0
0
0
Positioning of CLA SAINT BRICE in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of CLA SAINT BRICE is estimated at
551 475 €
(range 346 634€ - 1 954 440€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
54 tx
346k€551k€1954k€
551 475 €Range: 346 634€ - 1 954 440€
NAF 5 année 2021
Valuation method used
Net Income Multiple
379 302 €
×
1.5x
=551 476 €
Range: 346 634€ - 1 954 440€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Commerce de détail de meubles)
Compare CLA SAINT BRICE with other companies in the same sector:
Yes, CLA SAINT BRICE generated a net profit of 379 k€ in 2021.
Where is the headquarters of CLA SAINT BRICE ?
The headquarters of CLA SAINT BRICE is located in SAINT-BRICE-SOUS-FORET (95350), in the department Val-d'Oise.
Where to find the tax return of CLA SAINT BRICE ?
The tax return of CLA SAINT BRICE 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 CLA SAINT BRICE operate?
CLA SAINT BRICE operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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