COLLOT ELASTOMERES : revenue, balance sheet and financial ratios

COLLOT ELASTOMERES is a French company founded 37 years ago, specialized in the sector Fabrication d'autres articles en caoutchouc. Based in VAUX-LE-PENIL (77000), this company of category PME shows in 2021 a revenue of 3.2 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - COLLOT ELASTOMERES (SIREN 347858367)
Indicator 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C N/C N/C N/C 3 221 949 € 2 379 781 € 2 995 489 € 2 916 348 € 2 804 614 € N/C
Net income 118 753 € 234 119 € 94 954 € -321 457 € 24 184 € -349 862 € -111 593 € 6 094 € 38 209 € 12 107 €
EBITDA N/C N/C N/C N/C -147 025 € -303 530 € -111 627 € 6 727 € 22 143 € N/C
Net margin N/C N/C N/C N/C 0.8% -14.7% -3.7% 0.2% 1.4% N/C

Revenue and income statement

In 2025, COLLOT ELASTOMERES generates positive net income of 119 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 12 k€ -> 119 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

118 753 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 254%. 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 19%. 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

253.534%

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

18.869%

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

12.1%

Solvency indicators evolution
COLLOT ELASTOMERES

Sector positioning

Debt ratio
253.53 2025
2023
2024
2025
Q1: 5.22
Med: 16.89
Q3: 44.79
Watch +53 pts over 3 years

In 2025, the debt ratio of COLLOT ELASTOMERES (253.53) 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
18.87% 2025
2023
2024
2025
Q1: 42.05%
Med: 57.73%
Q3: 70.24%
Watch -13 pts over 3 years

In 2025, the financial autonomy of COLLOT ELASTOMERES (18.9%) 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.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 187.07. 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

187.07

Liquidity indicators evolution
COLLOT ELASTOMERES

Sector positioning

Liquidity ratio
187.07 2025
2023
2024
2025
Q1: 239.64
Med: 300.24
Q3: 394.17
Watch

In 2025, the liquidity ratio of COLLOT ELASTOMERES (187.07) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

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
COLLOT ELASTOMERES

Positioning of COLLOT ELASTOMERES in its sector

Comparison with sector Fabrication d'autres articles en caoutchouc

Valuation estimate

Based on 80 transactions of similar company sales (all years), the value of COLLOT ELASTOMERES is estimated at 213 070 € (range 67 943€ - 720 630€). 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 value 2025
80 tx
67k€ 213k€ 720k€
213 070 € Range: 67 943€ - 720 630€
Section all-time Aggregated at NAF section level

Valuation method used

Net Income Multiple
118 753 € × 1.8x = 213 071 €
Range: 67 944€ - 720 631€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 80 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 (Fabrication d'autres articles en caoutchouc)

Compare COLLOT ELASTOMERES with other companies in the same sector:

Frequently asked questions about COLLOT ELASTOMERES

What is the revenue of COLLOT ELASTOMERES ?

The revenue of COLLOT ELASTOMERES in 2021 is 3.2 M€.

Is COLLOT ELASTOMERES profitable?

Yes, COLLOT ELASTOMERES generated a net profit of 119 k€ in 2025.

Where is the headquarters of COLLOT ELASTOMERES ?

The headquarters of COLLOT ELASTOMERES is located in VAUX-LE-PENIL (77000), in the department Seine-et-Marne.

Where to find the tax return of COLLOT ELASTOMERES ?

The tax return of COLLOT ELASTOMERES 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 COLLOT ELASTOMERES operate?

COLLOT ELASTOMERES operates in the sector Fabrication d'autres articles en caoutchouc (NAF code 22.19Z). See the 'Sector positioning' section above to compare the company with its competitors.