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.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

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...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

4.2%

Solvency indicators evolution
CO2 COIGNIERES

Sector positioning

Debt ratio
163.21 2023
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 years 2020
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

Sector positioning

Liquidity ratio
144.36 2023
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
-2.93x 2020
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

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 value 2023
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

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:

Frequently asked questions about CO2 COIGNIERES

What is the revenue of CO2 COIGNIERES ?

The revenue of CO2 COIGNIERES in 2020 is 6.0 M€.

Is CO2 COIGNIERES profitable?

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.