COGEX SUD : revenue, balance sheet and financial ratios
COGEX SUD is a French company
founded 36 years ago,
specialized in the sector Activités de conditionnement.
Based in FOS-SUR-MER (13270),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, COGEX SUD generates positive net income of 54 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 302 k€ -> 54 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
54 197 €
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 538%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
538.173%
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
12.101%
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
2017
2018
2019
2022
2023
2024
2025
Debt ratio
25.893
49.89
15.463
47.305
41.344
300.865
538.173
Financial autonomy
39.071
38.357
46.576
46.69
57.547
18.323
12.101
Repayment capacity
0.39
1.11
0.285
0.881
None
15.368
None
Cash flow / Revenue
16.007%
15.548%
16.25%
15.41%
None%
7.494%
None%
Sector positioning
Debt ratio
538.172025
2023
2024
2025
Q1: 0.02
Med: 25.73
Q3: 79.84
Watch+19 pts over 3 years
In 2025, the debt ratio of COGEX SUD (538.17) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
12.1%2025
2023
2024
2025
Q1: 26.31%
Med: 44.5%
Q3: 66.51%
Watch-51 pts over 3 years
In 2025, the financial autonomy of COGEX SUD (12.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
15.37 years2024
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.95 years
Watch
In 2024, the repayment capacity of COGEX SUD (15.37) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 416.38. 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
416.379
Liquidity indicators evolution COGEX SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2022
2023
2024
2025
Liquidity ratio
104.486
138.863
105.085
208.754
499.024
347.138
416.379
Interest coverage
0.591
0.551
0.838
1.576
None
10.134
None
Sector positioning
Liquidity ratio
416.382025
2023
2024
2025
Q1: 143.94
Med: 230.13
Q3: 392.53
Excellent
In 2025, the liquidity ratio of COGEX SUD (416.38) 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
10.13x2024
2024
Q1: 0.0x
Med: 0.44x
Q3: 6.5x
Excellent
In 2024, the interest coverage of COGEX SUD (10.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 COGEX SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
2023
2024
2025
Operating WCR
592 411 €
752 841 €
432 867 €
879 630 €
0 €
3 873 776 €
0 €
Inventory turnover (days)
8
11
8
7
0
10
0
Customer payment term (days)
61
73
74
33
0
88
0
Supplier payment term (days)
133
75
86
19
0
102
0
Positioning of COGEX SUD in its sector
Comparison with sector Activités de conditionnement
Valuation estimate
Based on 158 transactions of similar company sales
(all years),
the value of COGEX SUD is estimated at
177 448 €
(range 47 521€ - 430 466€).
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
158 transactions
47k€177k€430k€
177 448 €Range: 47 521€ - 430 466€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
54 197 €
×
3.3x
=177 448 €
Range: 47 522€ - 430 467€
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 158 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 (Activités de conditionnement)
Compare COGEX SUD with other companies in the same sector:
Yes, COGEX SUD generated a net profit of 54 k€ in 2025.
Where is the headquarters of COGEX SUD ?
The headquarters of COGEX SUD is located in FOS-SUR-MER (13270), in the department Bouches-du-Rhone.
Where to find the tax return of COGEX SUD ?
The tax return of COGEX SUD 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 COGEX SUD operate?
COGEX SUD operates in the sector Activités de conditionnement (NAF code 82.92Z). 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