Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-03-18 (24 years)Status: ActiveBusiness sector: Fabrication de structures métalliques et de parties de structuresLocation: ENSISHEIM (68190), Haut-Rhin
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE is a French company
founded 24 years ago,
specialized in the sector Fabrication de structures métalliques et de parties de structures.
Based in ENSISHEIM (68190),
this company of category PME
shows in 2022 a net income positive of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE (SIREN 441639895)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
Net income
50 931 €
14 181 €
431 €
29 739 €
47 855 €
-19 405 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2022, C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 931 €
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 88%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
88.291%
Financial autonomy (2022)
?
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
26.208%
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
74.297
48.106
22.247
9.987
99.832
88.291
Financial autonomy
12.49
18.322
26.69
29.845
26.096
26.208
Repayment capacity
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
88.292022
2020
2021
2022
Q1: 6.84
Med: 30.7
Q3: 78.33
Average+47 pts over 3 years
In 2022, the debt ratio of C.M.S. CONSTRUCTIONS META... (88.29) 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
26.21%2022
2020
2021
2022
Q1: 23.36%
Med: 41.19%
Q3: 58.01%
Average-5 pts over 3 years
In 2022, the financial autonomy of C.M.S. CONSTRUCTIONS META... (26.2%) 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 221.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Liquidity ratio
106.886
117.325
143.573
145.522
202.987
221.513
Interest coverage
None
None
None
None
None
None
Sector positioning
Liquidity ratio
221.512022
2020
2021
2022
Q1: 165.39
Med: 224.71
Q3: 325.18
Average+27 pts over 3 years
In 2022, the liquidity ratio of C.M.S. CONSTRUCTIONS META... (221.51) 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.
Positioning of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE in its sector
Comparison with sector Fabrication de structures métalliques et de parties de structures
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE is estimated at
97 543 €
(range 70 914€ - 356 909€).
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 value2022
56 tx
70k€97k€356k€
97 543 €Range: 70 914€ - 356 909€
NAF 5 all-time
Valuation method used
Net Income Multiple
50 931 €
×
1.9x
=97 544 €
Range: 70 915€ - 356 910€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 56 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 de structures métalliques et de parties de structures)
Compare C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE with other companies in the same sector:
Frequently asked questions about C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE
What is the revenue of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE ?
The revenue of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE is not publicly disclosed (confidential accounts filed with INPI).
Is C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE profitable?
Yes, C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE generated a net profit of 51 k€ in 2022.
Where is the headquarters of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE ?
The headquarters of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE is located in ENSISHEIM (68190), in the department Haut-Rhin.
Where to find the tax return of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE ?
The tax return of C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE 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 C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE operate?
C.M.S. CONSTRUCTIONS METALLIQUES - SERRURERIE operates in the sector Fabrication de structures métalliques et de parties de structures (NAF code 25.11Z). 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