Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-17 (12 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: LUCHAT (17600), Charente-Maritime
COFRAN & CO : revenue, balance sheet and financial ratios
COFRAN & CO is a French company
founded 12 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in LUCHAT (17600),
this company of category PME
shows in 2019 a revenue of 654 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, COFRAN & CO generates positive net income of 15 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 41 k€ -> 15 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
15 326 €
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 30%. 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 39%. The balance between equity and debt is satisfactory.
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
29.625%
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
38.671%
Solvency indicators evolution COFRAN & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Debt ratio
-101.645
-360.729
20.609
41.694
29.625
Financial autonomy
-52.19
-5.933
19.701
37.43
38.671
Repayment capacity
1.184
1.268
0.153
0.965
None
Cash flow / Revenue
18.088%
8.131%
10.332%
3.967%
None%
Sector positioning
Debt ratio
29.622023
2018
2019
2023
Q1: 0.03
Med: 18.67
Q3: 75.45
Average
In 2023, the debt ratio of COFRAN & CO (29.62) 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
38.67%2023
2018
2019
2023
Q1: 4.17%
Med: 30.41%
Q3: 56.54%
Good+20 pts over 3 years
In 2023, the financial autonomy of COFRAN & CO (38.7%) 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
0.96 years2019
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 1.39 years
Average+15 pts over 2 years
In 2019, the repayment capacity of COFRAN & CO (0.96) 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.
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 COFRAN & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Operating WCR
25 137 €
8 828 €
13 453 €
24 652 €
0 €
Inventory turnover (days)
31
11
18
14
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
158
162
121
39
0
Positioning of COFRAN & CO in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of COFRAN & CO is estimated at
63 979 €
(range 30 740€ - 145 407€).
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 value2023
100 transactions
30k€63k€145k€
63 979 €Range: 30 740€ - 145 407€
NAF 5 année 2023
Valuation method used
Net Income Multiple
15 326 €
×
4.2x
=63 980 €
Range: 30 741€ - 145 408€
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 100 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 (Autres commerces de détail spécialisés divers)
Compare COFRAN & CO with other companies in the same sector:
Yes, COFRAN & CO generated a net profit of 15 k€ in 2023.
Where is the headquarters of COFRAN & CO ?
The headquarters of COFRAN & CO is located in LUCHAT (17600), in the department Charente-Maritime.
Where to find the tax return of COFRAN & CO ?
The tax return of COFRAN & CO 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 COFRAN & CO operate?
COFRAN & CO operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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