Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-05 (14 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: SAINT-PRIEST (69800), Rhone
COCOON CONCEPT : revenue, balance sheet and financial ratios
COCOON CONCEPT is a French company
founded 14 years ago,
specialized in the sector Commerce de détail de meubles.
Based in SAINT-PRIEST (69800),
this company of category PME
shows in 2021 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COCOON CONCEPT (SIREN 539065185)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
1 323 882 €
1 226 197 €
1 904 905 €
1 862 664 €
2 205 970 €
1 897 695 €
1 290 102 €
Net income
14 312 €
12 492 €
35 175 €
24 736 €
28 264 €
73 091 €
84 021 €
80 015 €
65 701 €
27 872 €
EBITDA
N/C
N/C
N/C
7 014 €
45 405 €
96 441 €
117 015 €
155 863 €
86 528 €
49 218 €
Net margin
N/C
N/C
N/C
1.9%
2.3%
3.8%
4.5%
3.6%
3.5%
2.2%
Revenue and income statement
In 2024, COCOON CONCEPT generates positive net income of 14 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 28 k€ -> 14 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
14 312 €
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 132%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
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
132.127%
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
24.513%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
267.418
195.635
111.443
66.724
44.967
82.48
89.735
177.831
175.933
132.127
Financial autonomy
12.381
16.791
21.082
38.125
40.482
34.924
30.344
21.322
20.839
24.513
Repayment capacity
7.274
4.862
2.268
2.634
2.633
8.758
1662.02
None
None
None
Cash flow / Revenue
3.023%
3.43%
5.387%
4.432%
3.576%
3.278%
0.018%
None%
None%
None%
Sector positioning
Debt ratio
132.132024
2022
2023
2024
Q1: 1.63
Med: 24.85
Q3: 81.95
Average
In 2024, the debt ratio of COCOON CONCEPT (132.13) 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
24.51%2024
2022
2023
2024
Q1: 11.72%
Med: 29.88%
Q3: 50.21%
Average
In 2024, the financial autonomy of COCOON CONCEPT (24.5%) 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 142.77. 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
142.774
Liquidity indicators evolution COCOON CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
136.493
158.633
146.063
217.061
209.564
254.282
196.572
164.141
149.943
142.774
Interest coverage
11.868
6.093
6.001
4.952
1.932
0.965
92.044
None
None
None
Sector positioning
Liquidity ratio
142.772024
2022
2023
2024
Q1: 115.32
Med: 162.76
Q3: 261.62
Average-13 pts over 3 years
In 2024, the liquidity ratio of COCOON CONCEPT (142.77) 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.
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 COCOON CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-216 453 €
-203 034 €
-325 381 €
210 556 €
173 689 €
326 904 €
384 429 €
0 €
0 €
0 €
Inventory turnover (days)
18
13
18
29
25
19
34
0
0
0
Customer payment term (days)
2
11
2
15
11
17
27
0
0
0
Supplier payment term (days)
27
32
19
8
12
27
23
0
0
0
Positioning of COCOON CONCEPT in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of COCOON CONCEPT is estimated at
68 406 €
(range 30 931€ - 113 583€).
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 value2024
61 tx
30k€68k€113k€
68 406 €Range: 30 931€ - 113 583€
NAF 5 année 2024
Valuation method used
Net Income Multiple
14 312 €
×
4.8x
=68 407 €
Range: 30 931€ - 113 584€
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 61 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 de détail de meubles)
Compare COCOON CONCEPT with other companies in the same sector:
Yes, COCOON CONCEPT generated a net profit of 14 k€ in 2024.
Where is the headquarters of COCOON CONCEPT ?
The headquarters of COCOON CONCEPT is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of COCOON CONCEPT ?
The tax return of COCOON CONCEPT 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 COCOON CONCEPT operate?
COCOON CONCEPT operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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