Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-15 (13 years)Status: ActiveBusiness sector: SupermarchésLocation: CREVIN (35320), Ille-et-Vilaine
COCREVI : revenue, balance sheet and financial ratios
COCREVI is a French company
founded 13 years ago,
specialized in the sector Supermarchés.
Based in CREVIN (35320),
this company of category PME
shows in 2022 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, COCREVI generates positive net income of 100 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2025: 34 k€ -> 100 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
99 750 €
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
44.414%
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
54.601%
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
2015
2016
2017
2018
2019
2020
2021
2022
2025
Debt ratio
137.04
94.545
94.496
24.326
18.292
35.366
54.114
53.086
44.414
Financial autonomy
27.986
36.646
36.105
52.511
59.174
50.213
53.595
52.481
54.601
Repayment capacity
3.203
None
None
None
None
0.891
1.721
2.008
None
Cash flow / Revenue
3.274%
None%
None%
None%
None%
8.529%
6.896%
5.136%
None%
Sector positioning
Debt ratio
44.412025
2021
2022
2025
Q1: 0.48
Med: 27.52
Q3: 93.88
Average
In 2025, the debt ratio of COCREVI (44.41) 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
54.6%2025
2021
2022
2025
Q1: 15.49%
Med: 31.94%
Q3: 47.89%
Excellent
In 2025, the financial autonomy of COCREVI (54.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.01 years2022
2021
2022
Q1: 0.0 years
Med: 1.26 years
Q3: 3.5 years
Average
In 2022, the repayment capacity of COCREVI (2.01) 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 373.43. 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
373.43
Liquidity indicators evolution COCREVI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2025
Liquidity ratio
138.032
171.089
182.402
138.923
213.083
198.654
397.327
368.519
373.43
Interest coverage
8.689
None
None
None
None
0.153
0.413
0.607
None
Sector positioning
Liquidity ratio
373.432025
2021
2022
2025
Q1: 107.28
Med: 134.47
Q3: 181.15
Excellent
In 2025, the liquidity ratio of COCREVI (373.43) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.61x2022
2021
2022
Q1: 0.0x
Med: 1.12x
Q3: 3.8x
Average
In 2022, the interest coverage of COCREVI (0.6x) 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 (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 COCREVI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2025
Operating WCR
133 420 €
0 €
0 €
0 €
0 €
161 745 €
296 781 €
387 379 €
0 €
Inventory turnover (days)
26
0
0
0
0
19
15
16
0
Customer payment term (days)
2
0
0
0
0
1
0
0
0
Supplier payment term (days)
31
0
0
0
0
26
19
24
0
Positioning of COCREVI in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 270 transactions of similar company sales
in 2025,
the value of COCREVI is estimated at
628 228 €
(range 253 959€ - 1 511 363€).
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
270 transactions
253k€628k€1511k€
628 228 €Range: 253 959€ - 1 511 363€
NAF 5 année 2025
Valuation method used
Net Income Multiple
99 750 €
×
6.3x
=628 228 €
Range: 253 959€ - 1 511 364€
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 270 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 (Supermarchés)
Compare COCREVI with other companies in the same sector:
Yes, COCREVI generated a net profit of 100 k€ in 2025.
Where is the headquarters of COCREVI ?
The headquarters of COCREVI is located in CREVIN (35320), in the department Ille-et-Vilaine.
Where to find the tax return of COCREVI ?
The tax return of COCREVI 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 COCREVI operate?
COCREVI operates in the sector Supermarchés (NAF code 47.11D). 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