Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-03-07 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: GUILERS (29820), Finistere
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COGE DE KEREBARS IZELLA : revenue, balance sheet and financial ratios
COGE DE KEREBARS IZELLA is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in GUILERS (29820),
this company of category PME
shows in 2017 a revenue of 843 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COGE DE KEREBARS IZELLA (SIREN 530784479)
Indicator
2022
2021
2017
Revenue
N/C
N/C
843 323 €
Net income
113 450 €
369 872 €
63 570 €
EBITDA
N/C
N/C
90 345 €
Net margin
N/C
N/C
7.5%
Revenue and income statement
In 2022, COGE DE KEREBARS IZELLA generates positive net income of 113 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 64 k€ -> 113 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 450 €
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 142%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
141.609%
Financial autonomy (2022)
?
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
5.627%
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution COGE DE KEREBARS IZELLA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2021
2022
Debt ratio
368.924
26.802
141.609
Financial autonomy
17.179
32.882
5.627
Repayment capacity
1.066
None
None
Cash flow / Revenue
7.538%
None%
None%
Sector positioning
Debt ratio
141.612022
2017
2021
2022
Q1: -215.08
Med: 0.0
Q3: 217.86
Average-5 pts over 3 years
In 2022, the debt ratio of COGE DE KEREBARS IZELLA (141.61) 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
5.63%2022
2017
2021
2022
Q1: -4.7%
Med: 7.52%
Q3: 53.08%
Average-7 pts over 3 years
In 2022, the financial autonomy of COGE DE KEREBARS IZELLA (5.6%) 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
1.07 years2017
2017
Q1: -0.65 years
Med: 2.64 years
Q3: 8.85 years
Good
In 2017, the repayment capacity of COGE DE KEREBARS IZELLA (1.07) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 115.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
115.231
Liquidity indicators evolution COGE DE KEREBARS IZELLA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2021
2022
Liquidity ratio
147.336
169.975
115.231
Interest coverage
3.949
None
None
Sector positioning
Liquidity ratio
115.232022
2017
2021
2022
Q1: 69.32
Med: 201.89
Q3: 755.4
Average
In 2022, the liquidity ratio of COGE DE KEREBARS IZELLA (115.23) 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
3.95x2017
2017
Q1: 0.0x
Med: 6.67x
Q3: 23.48x
Average
In 2017, the interest coverage of COGE DE KEREBARS IZELLA (4.0x) 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. Average customer payment term: 21522 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1467 days. The gap of 20055 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2022)
?
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 (2022)
?
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
21522 j
Supplier credit (2022)
?
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
1467 j
Inventory turnover (2022)
?
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 COGE DE KEREBARS IZELLA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2021
2022
Operating WCR
415 337 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
79
14823
21522
Supplier payment term (days)
36
1125
1467
Positioning of COGE DE KEREBARS IZELLA in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of COGE DE KEREBARS IZELLA is estimated at
326 694 €
(range 82 955€ - 1 205 166€).
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 value2022
85 tx
82k€326k€1205k€
326 694 €Range: 82 955€ - 1 205 166€
NAF 5 all-time
Valuation method used
Net Income Multiple
113 450 €
×
2.9x
=326 695 €
Range: 82 955€ - 1 205 167€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare COGE DE KEREBARS IZELLA with other companies in the same sector:
Frequently asked questions about COGE DE KEREBARS IZELLA
What is the revenue of COGE DE KEREBARS IZELLA ?
The revenue of COGE DE KEREBARS IZELLA in 2017 is 843 k€.
Is COGE DE KEREBARS IZELLA profitable?
Yes, COGE DE KEREBARS IZELLA generated a net profit of 113 k€ in 2022.
Where is the headquarters of COGE DE KEREBARS IZELLA ?
The headquarters of COGE DE KEREBARS IZELLA is located in GUILERS (29820), in the department Finistere.
Where to find the tax return of COGE DE KEREBARS IZELLA ?
The tax return of COGE DE KEREBARS IZELLA 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 COGE DE KEREBARS IZELLA operate?
COGE DE KEREBARS IZELLA operates in the sector Production d'électricité (NAF code 35.11Z). 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