Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-08-03 (13 years)Status: ActiveBusiness sector: Travaux d'installation électrique dans tous locauxLocation: NIVOLAS-VERMELLE (38300), Isere
CO.2S : revenue, balance sheet and financial ratios
CO.2S is a French company
founded 13 years ago,
specialized in the sector Travaux d'installation électrique dans tous locaux.
Based in NIVOLAS-VERMELLE (38300),
this company of category PME
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, CO.2S generates positive net income of 333 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 50 k€ -> 333 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
332 691 €
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 38%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.011%
Financial autonomy (2025)
?
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
37.564%
Asset age ratio (2025)
?
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
2025
Debt ratio
0.0
0.066
21.803
63.373
80.104
43.459
20.758
5.465
5.924
0.011
Financial autonomy
32.267
30.354
31.412
33.074
19.23
31.978
38.391
31.565
36.723
37.564
Repayment capacity
None
0.002
0.577
2.102
16.876
1.935
0.955
0.31
0.132
None
Cash flow / Revenue
None%
3.556%
3.893%
3.465%
0.435%
2.785%
3.636%
2.042%
6.813%
None%
Sector positioning
Debt ratio
0.012025
2023
2024
2025
Q1: 2.61
Med: 13.22
Q3: 37.13
Excellent-8 pts over 3 years
In 2025, the debt ratio of CO.2S (0.01) 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
37.56%2025
2023
2024
2025
Q1: 25.97%
Med: 46.81%
Q3: 62.59%
Average-8 pts over 3 years
In 2025, the financial autonomy of CO.2S (37.6%) 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
0.13 years2024
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.89 years
Average
In 2024, the repayment capacity of CO.2S (0.13) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 158.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
158.705
Liquidity indicators evolution CO.2S
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
212.292
140.136
155.596
210.137
149.765
180.94
182.529
146.991
161.682
158.705
Interest coverage
None
0.038
0.008
1.511
111.023
21.419
41.934
84.127
35.111
None
Sector positioning
Liquidity ratio
158.712025
2023
2024
2025
Q1: 171.92
Med: 237.06
Q3: 351.12
Watch
In 2025, the liquidity ratio of CO.2S (158.71) 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
35.11x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.0x
Excellent
In 2024, the interest coverage of CO.2S (35.1x) 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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 CO.2S
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
232 431 €
475 347 €
506 225 €
283 222 €
439 469 €
438 003 €
574 438 €
704 992 €
0 €
Inventory turnover (days)
0
0
0
0
0
3
2
2
1
0
Customer payment term (days)
0
61
68
65
68
71
86
84
93
0
Supplier payment term (days)
0
63
50
44
77
58
72
71
63
0
Positioning of CO.2S in its sector
Comparison with sector Travaux d'installation électrique dans tous locaux
Valuation estimate
Based on 283 transactions of similar company sales
(all years),
the value of CO.2S is estimated at
485 477 €
(range 169 587€ - 1 859 121€).
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 value2025
283 transactions
169k€485k€1859k€
485 477 €Range: 169 587€ - 1 859 121€
NAF 5 all-time
Valuation method used
Net Income Multiple
332 691 €
×
1.5x
=485 478 €
Range: 169 588€ - 1 859 122€
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 283 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 (Travaux d'installation électrique dans tous locaux)
Compare CO.2S with other companies in the same sector:
Yes, CO.2S generated a net profit of 333 k€ in 2025.
Where is the headquarters of CO.2S ?
The headquarters of CO.2S is located in NIVOLAS-VERMELLE (38300), in the department Isere.
Where to find the tax return of CO.2S ?
The tax return of CO.2S 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 CO.2S operate?
CO.2S operates in the sector Travaux d'installation électrique dans tous locaux (NAF code 43.21A). 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