Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-29 (12 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: COIGNIERES (78310), Yvelines
CO2 COIGNIERES : revenue, balance sheet and financial ratios
CO2 COIGNIERES is a French company
founded 12 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in COIGNIERES (78310),
this company of category PME
shows in 2020 a revenue of 6.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CO2 COIGNIERES (SIREN 802723221)
Indicator
2023
2020
2019
2018
2017
2016
2015
Revenue
N/C
5 992 408 €
6 455 216 €
6 493 752 €
6 728 619 €
5 529 325 €
4 636 970 €
Net income
125 577 €
-120 708 €
65 900 €
25 266 €
114 733 €
86 570 €
70 263 €
EBITDA
N/C
-154 365 €
181 351 €
119 203 €
282 250 €
239 387 €
201 000 €
Net margin
N/C
-2.0%
1.0%
0.4%
1.7%
1.6%
1.5%
Revenue and income statement
In 2023, CO2 COIGNIERES generates positive net income of 126 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 70 k€ -> 126 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
125 577 €
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 163%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
163.214%
Financial autonomy (2023)
?
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
18.389%
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2023
Debt ratio
567.698
295.606
156.261
125.904
94.38
146.773
163.214
Financial autonomy
8.809
13.185
17.332
16.299
20.391
16.591
18.389
Repayment capacity
4.926
3.345
2.27
3.616
2.814
-2.941
None
Cash flow / Revenue
3.703%
3.764%
3.582%
1.645%
2.292%
-2.669%
None%
Sector positioning
Debt ratio
163.212023
2019
2020
2023
Q1: 10.63
Med: 42.48
Q3: 120.15
Average+6 pts over 3 years
In 2023, the debt ratio of CO2 COIGNIERES (163.21) 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
18.39%2023
2019
2020
2023
Q1: 18.62%
Med: 35.43%
Q3: 55.35%
Average
In 2023, the financial autonomy of CO2 COIGNIERES (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.
Repayment capacity
-2.94 years2020
2019
2020
Q1: 0.0 years
Med: 1.29 years
Q3: 5.87 years
Excellent-44 pts over 2 years
In 2020, the repayment capacity of CO2 COIGNIERES (-2.94) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
144.359
Liquidity indicators evolution CO2 COIGNIERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2023
Liquidity ratio
152.984
132.43
125.083
112.308
127.032
127.983
144.359
Interest coverage
11.447
9.499
5.474
11.016
5.993
-2.929
None
Sector positioning
Liquidity ratio
144.362023
2019
2020
2023
Q1: 164.99
Med: 226.66
Q3: 333.81
Watch
In 2023, the liquidity ratio of CO2 COIGNIERES (144.36) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-2.93x2020
2019
2020
Q1: 0.0x
Med: 0.84x
Q3: 5.48x
Watch-48 pts over 2 years
In 2020, the interest coverage of CO2 COIGNIERES (-2.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 CO2 COIGNIERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2023
Operating WCR
802 428 €
641 733 €
1 212 161 €
1 537 591 €
1 304 857 €
1 090 438 €
0 €
Inventory turnover (days)
53
40
52
68
67
61
0
Customer payment term (days)
12
4
6
12
10
10
0
Supplier payment term (days)
42
42
56
74
62
57
0
Positioning of CO2 COIGNIERES in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of CO2 COIGNIERES is estimated at
323 215 €
(range 192 901€ - 845 067€).
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 value2023
137 transactions
192k€323k€845k€
323 215 €Range: 192 901€ - 845 067€
NAF 5 all-time
Valuation method used
Net Income Multiple
125 577 €
×
2.6x
=323 215 €
Range: 192 901€ - 845 067€
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 137 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 et réparation de motocycles)
Compare CO2 COIGNIERES with other companies in the same sector:
Yes, CO2 COIGNIERES generated a net profit of 126 k€ in 2023.
Where is the headquarters of CO2 COIGNIERES ?
The headquarters of CO2 COIGNIERES is located in COIGNIERES (78310), in the department Yvelines.
Where to find the tax return of CO2 COIGNIERES ?
The tax return of CO2 COIGNIERES 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 CO2 COIGNIERES operate?
CO2 COIGNIERES operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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