Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-02-15 (39 years)Status: ActiveBusiness sector: Réparation de matériels électroniques et optiquesLocation: CHAVIGNY (54230), Meurthe-et-Moselle
COCIREL : revenue, balance sheet and financial ratios
COCIREL is a French company
founded 39 years ago,
specialized in the sector Réparation de matériels électroniques et optiques.
Based in CHAVIGNY (54230),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, COCIREL generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 22 k€ -> 34 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
34 357 €
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 59%. 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
23.176%
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
59.217%
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
12.519
7.585
3.622
5.818
52.371
49.208
47.217
44.635
23.176
Financial autonomy
63.554
66.521
68.589
68.466
57.074
56.347
51.836
47.902
59.217
Repayment capacity
1.763
0.611
0.157
1.253
3.545
3.285
-8.072
None
None
Cash flow / Revenue
2.645%
5.058%
8.189%
2.054%
9.089%
8.11%
-2.406%
None%
None%
Sector positioning
Debt ratio
23.182024
2022
2023
2024
Q1: 0.05
Med: 9.93
Q3: 29.51
Average-7 pts over 3 years
In 2024, the debt ratio of COCIREL (23.18) 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
59.22%2024
2022
2023
2024
Q1: 26.48%
Med: 50.0%
Q3: 62.83%
Good+5 pts over 3 years
In 2024, the financial autonomy of COCIREL (59.2%) 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
-8.07 years2022
2022
Q1: 0.0 years
Med: 0.21 years
Q3: 1.68 years
Excellent
In 2022, the repayment capacity of COCIREL (-8.07) 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 238.51. 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
238.508
Liquidity indicators evolution COCIREL
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
252.611
261.941
268.87
289.032
651.905
571.446
325.83
228.299
238.508
Interest coverage
8.085
3.048
1.834
1.077
0.089
1.495
-6.019
None
None
Sector positioning
Liquidity ratio
238.512024
2022
2023
2024
Q1: 189.26
Med: 248.71
Q3: 335.97
Average-26 pts over 3 years
In 2024, the liquidity ratio of COCIREL (238.51) 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.
Interest coverage
-6.02x2022
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.07x
Average
In 2022, the interest coverage of COCIREL (-6.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 COCIREL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
266 034 €
332 126 €
380 846 €
513 237 €
395 813 €
313 592 €
439 003 €
0 €
0 €
Inventory turnover (days)
18
19
26
47
42
48
35
0
0
Customer payment term (days)
92
104
79
114
101
80
93
0
0
Supplier payment term (days)
39
39
41
54
47
50
66
0
0
Positioning of COCIREL in its sector
Comparison with sector Réparation de matériels électroniques et optiques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of COCIREL is estimated at
69 387 €
(range 29 224€ - 181 865€).
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
197 transactions
29k€69k€181k€
69 387 €Range: 29 224€ - 181 865€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
34 357 €
×
2.0x
=69 388 €
Range: 29 224€ - 181 866€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 197 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 (Réparation de matériels électroniques et optiques)
Compare COCIREL with other companies in the same sector:
Yes, COCIREL generated a net profit of 34 k€ in 2024.
Where is the headquarters of COCIREL ?
The headquarters of COCIREL is located in CHAVIGNY (54230), in the department Meurthe-et-Moselle.
Where to find the tax return of COCIREL ?
The tax return of COCIREL 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 COCIREL operate?
COCIREL operates in the sector Réparation de matériels électroniques et optiques (NAF code 33.13Z). 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