Employees: 21 (2023.0)Legal category: 5202Size: GECreation date: 1988-05-16 (38 years)Status: ActiveBusiness sector: SidérurgieLocation: PARIS (75015), Paris
COMILOG DUNKERQUE : revenue, balance sheet and financial ratios
COMILOG DUNKERQUE is a French company
founded 38 years ago,
specialized in the sector Sidérurgie.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 14.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMILOG DUNKERQUE (SIREN 345308936)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
14 170 079 €
49 485 686 €
64 434 064 €
62 849 115 €
55 179 993 €
64 171 839 €
55 873 420 €
41 631 925 €
Net income
-421 254 €
3 562 595 €
2 766 595 €
8 475 101 €
-766 150 €
-95 602 €
2 894 588 €
-2 544 608 €
EBITDA
-574 116 €
-4 320 360 €
-986 027 €
3 623 847 €
-1 565 732 €
-1 602 096 €
2 939 686 €
2 488 783 €
Net margin
-3.0%
7.2%
4.3%
13.5%
-1.4%
-0.1%
5.2%
-6.1%
Revenue and income statement
En 2024, COMILOG DUNKERQUE alcanza unos ingresos de 14.2 M€. Los ingresos disminuyen en el período 2016-2024 (TCAC: -12.6%). Caída significativa de -71% vs 2023. Tras deducir el consumo (629 k€), el margen bruto se sitúa en 13.5 M€, es decir, una tasa del 96%. El EBITDA alcanza -574 k€, representando el -4.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +4.7 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto es negativo en -421 k€ (-3.0% de los ingresos).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 170 079 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 541 196 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-574 116 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 301 774 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-421 254 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.0%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 114%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 29%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 251.0 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 0.8% de los ingresos.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
113.666%
Financial autonomy (2024)
?
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
29.161%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
0.763%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
250.955
Asset age ratio (2024)
?
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
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
19.672
22.02
22.862
16.421
18.571
67.432
113.666
Financial autonomy
51.154
56.144
55.68
54.799
58.284
51.551
44.627
29.161
Repayment capacity
0.0
2.068
-3.189
-3.352
0.572
2.226
26.905
250.955
Cash flow / Revenue
-4.21%
4.615%
-2.595%
-2.898%
14.976%
3.504%
1.411%
0.763%
Sector positioning
Ratio de endeudamiento
113.672024
2022
2023
2024
Q1: 0.78
Med: 12.32
Q3: 104.91
Vigilar+24 pts over 3 years
En 2024, el ratio de endeudamiento de COMILOG DUNKERQUE (113.67) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
29.16%2024
2022
2023
2024
Q1: 12.4%
Med: 30.66%
Q3: 53.85%
Average-27 pts over 3 years
En 2024, el autonomía financiera de COMILOG DUNKERQUE (29.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
250.96 ans2024
2022
2023
2024
Q1: -3.02 ans
Med: 0.0 ans
Q3: 0.32 ans
Vigilar+23 pts over 3 years
En 2024, el capacidad de reembolso de COMILOG DUNKERQUE (251.0 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 92.25. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2024)
?
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
92.249
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-308.959
Liquidity indicators evolution COMILOG DUNKERQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
235.564
236.905
229.99
228.788
259.509
188.215
190.519
92.249
Interest coverage
8.471
6.891
-5.728
-6.628
1.813
-7.479
-8.872
-308.959
Sector positioning
Ratio de liquidez
92.252024
2022
2023
2024
Q1: 114.12
Med: 171.16
Q3: 345.89
Vigilar-41 pts over 3 years
En 2024, el ratio de liquidez de COMILOG DUNKERQUE (92.25) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
-308.96x2024
2022
2023
2024
Q1: -41.2x
Med: 0.39x
Q3: 12.84x
Vigilar-14 pts over 3 years
En 2024, el cobertura de intereses de COMILOG DUNKERQUE (-309.0x) se sitúa en el 25% más bajo del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Baja cobertura puede indicar fragilidad ante variaciones de tipos o ingresos.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 79 días. Plazo proveedores: 90 días. Situación favorable. La rotación de existencias es de 470 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 73 días de ingresos. Notable mejora del FM durante el período (-87%), liberando tesorería.
Operating WCR (2024)
?
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
2 862 498 €
Customer credit (2024)
?
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
79 j
Supplier credit (2024)
?
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
90 j
Inventory turnover (2024)
?
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
470 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
73 j
WCR and payment terms evolution COMILOG DUNKERQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
21 885 070 €
27 018 710 €
23 799 410 €
22 798 718 €
34 945 993 €
22 751 668 €
19 368 203 €
2 862 498 €
Inventory turnover (days)
101
115
81
76
92
92
61
470
Customer payment term (days)
65
82
67
49
45
37
35
79
Supplier payment term (days)
53
46
43
47
54
35
66
90
Positioning of COMILOG DUNKERQUE in its sector
Comparison with sector Sidérurgie
Similar companies (Sidérurgie)
Compare COMILOG DUNKERQUE with other companies in the same sector:
Frequently asked questions about COMILOG DUNKERQUE
What is the revenue of COMILOG DUNKERQUE ?
The revenue of COMILOG DUNKERQUE in 2024 is 14.2 M€.
Is COMILOG DUNKERQUE profitable?
COMILOG DUNKERQUE recorded a net loss in 2024.
Where is the headquarters of COMILOG DUNKERQUE ?
The headquarters of COMILOG DUNKERQUE is located in PARIS (75015), in the department Paris.
Where to find the tax return of COMILOG DUNKERQUE ?
The tax return of COMILOG DUNKERQUE 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 COMILOG DUNKERQUE operate?
COMILOG DUNKERQUE operates in the sector Sidérurgie (NAF code 24.10Z). 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