Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-29 (16 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: ORGEVAL (78630), Yvelines
CMG RENOVATIONS SARL : revenue, balance sheet and financial ratios
CMG RENOVATIONS SARL is a French company
founded 16 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in ORGEVAL (78630),
this company of category PME
shows in 2023 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CMG RENOVATIONS SARL (SIREN 518041587)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 845 354 €
1 817 902 €
1 851 126 €
1 397 175 €
1 583 732 €
1 283 511 €
1 208 152 €
1 052 822 €
Net income
8 435 €
6 000 €
41 987 €
49 078 €
20 272 €
32 818 €
13 661 €
17 913 €
22 897 €
EBITDA
N/C
13 999 €
55 767 €
68 228 €
12 728 €
53 680 €
51 154 €
33 882 €
37 413 €
Net margin
N/C
0.3%
2.3%
2.7%
1.5%
2.1%
1.1%
1.5%
2.2%
Revenue and income statement
In 2024, CMG RENOVATIONS SARL generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 23 k€ -> 8 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
8 435 €
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 23%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
22.738%
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
42.423%
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
107.357
37.667
53.773
24.606
17.05
59.434
50.706
61.568
22.738
Financial autonomy
26.668
39.834
30.211
13.837
21.775
26.677
29.936
34.253
42.423
Repayment capacity
1.177
1.269
0.827
0.868
1.156
2.31
2.644
23.032
None
Cash flow / Revenue
3.019%
2.253%
2.746%
2.475%
1.673%
2.885%
2.647%
0.372%
None%
Sector positioning
Debt ratio
22.742024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Average-9 pts over 3 years
In 2024, the debt ratio of CMG RENOVATIONS SARL (22.74) 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
42.42%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good+11 pts over 3 years
In 2024, the financial autonomy of CMG RENOVATIONS SARL (42.4%) 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
23.03 years2023
2022
2023
Q1: 0.0 years
Med: 0.02 years
Q3: 1.48 years
Watch
In 2023, the repayment capacity of CMG RENOVATIONS SARL (23.03) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 201.64. 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
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
150.68
187.759
149.706
119.459
130.494
165.917
176.788
217.566
201.639
Interest coverage
1.235
0.82
0.172
0.0
0.0
0.0
0.0
6.165
None
Sector positioning
Liquidity ratio
201.642024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+6 pts over 3 years
In 2024, the liquidity ratio of CMG RENOVATIONS SARL (201.64) 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
6.17x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.44x
Excellent+50 pts over 2 years
In 2023, the interest coverage of CMG RENOVATIONS SARL (6.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 CMG RENOVATIONS SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
209 964 €
157 096 €
244 560 €
766 162 €
477 471 €
404 508 €
488 907 €
426 277 €
0 €
Inventory turnover (days)
0
0
10
0
0
0
0
0
0
Customer payment term (days)
60
25
45
34
58
38
75
93
0
Supplier payment term (days)
29
25
27
165
86
57
48
9
0
Positioning of CMG RENOVATIONS SARL in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of CMG RENOVATIONS SARL is estimated at
20 938 €
(range 7 098€ - 67 519€).
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
7k€20k€67k€
20 938 €Range: 7 098€ - 67 519€
NAF 5 all-time
Valuation method used
Net Income Multiple
8 435 €
×
2.5x
=20 938 €
Range: 7 098€ - 67 520€
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 d'autres bâtiments)
Compare CMG RENOVATIONS SARL with other companies in the same sector:
Frequently asked questions about CMG RENOVATIONS SARL
What is the revenue of CMG RENOVATIONS SARL ?
The revenue of CMG RENOVATIONS SARL in 2023 is 1.8 M€.
Is CMG RENOVATIONS SARL profitable?
Yes, CMG RENOVATIONS SARL generated a net profit of 8 k€ in 2024.
Where is the headquarters of CMG RENOVATIONS SARL ?
The headquarters of CMG RENOVATIONS SARL is located in ORGEVAL (78630), in the department Yvelines.
Where to find the tax return of CMG RENOVATIONS SARL ?
The tax return of CMG RENOVATIONS SARL 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 CMG RENOVATIONS SARL operate?
CMG RENOVATIONS SARL operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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