CONSEIL EXPERTISE & ASSOCIES is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BLOIS (41000),
this company of category PME
shows in 2021 a revenue of 362 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSEIL EXPERTISE & ASSOCIES (SIREN 495210213)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
361 757 €
345 744 €
326 840 €
254 936 €
233 719 €
442 647 €
Net income
421 296 €
292 450 €
211 946 €
1 038 340 €
267 581 €
262 018 €
214 961 €
1 229 572 €
EBITDA
N/C
N/C
46 016 €
46 649 €
34 542 €
24 751 €
17 280 €
-18 134 €
Net margin
N/C
N/C
58.6%
300.3%
81.9%
102.8%
92.0%
277.8%
Revenue and income statement
In 2023, CONSEIL EXPERTISE & ASSOCIES generates positive net income of 421 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 1.2 M€ -> 421 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
421 296 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
34.145%
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
73.92%
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
13.668
11.347
37.549
32.37
39.033
33.543
28.283
34.145
Financial autonomy
86.971
89.105
72.2
74.679
71.238
74.375
77.4
73.92
Repayment capacity
0.992
2.724
7.537
5.894
2.16
8.21
None
None
Cash flow / Revenue
160.282%
95.575%
107.072%
89.006%
307.301%
63.786%
None%
None%
Sector positioning
Debt ratio
34.152023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average
In 2023, the debt ratio of CONSEIL EXPERTISE & ASSOCIES (34.15) 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
73.92%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Good
In 2023, the financial autonomy of CONSEIL EXPERTISE & ASSOCIES (73.9%) 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
8.21 years2021
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average
In 2021, the repayment capacity of CONSEIL EXPERTISE & ASSOCIES (8.21) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2245.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
5593.659
8241.071
7554.102
3253.526
3779.921
2244.283
2272.064
2245.33
Interest coverage
-173.15
111.696
78.975
81.133
53.656
73.32
None
None
Sector positioning
Liquidity ratio
2245.332023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Excellent
In 2023, the liquidity ratio of CONSEIL EXPERTISE & ASSOCIES (2245.33) 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
73.32x2021
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Excellent
In 2021, the interest coverage of CONSEIL EXPERTISE & ASSOCIES (73.3x) 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 (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 CONSEIL EXPERTISE & ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
34 832 €
82 851 €
1 264 834 €
1 771 270 €
1 543 737 €
41 504 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
47
116
122
110
78
48
0
0
Supplier payment term (days)
23
29
34
49
47
28
0
0
Positioning of CONSEIL EXPERTISE & ASSOCIES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of CONSEIL EXPERTISE & ASSOCIES is estimated at
2 837 283 €
(range 1 351 649€ - 6 541 718€).
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 value2023
89 tx
1351k€2837k€6541k€
2 837 283 €Range: 1 351 649€ - 6 541 718€
NAF 5 année 2023
Valuation method used
Net Income Multiple
421 296 €
×
6.7x
=2 837 283 €
Range: 1 351 650€ - 6 541 718€
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 89 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 des sièges sociaux)
Compare CONSEIL EXPERTISE & ASSOCIES with other companies in the same sector:
Frequently asked questions about CONSEIL EXPERTISE & ASSOCIES
What is the revenue of CONSEIL EXPERTISE & ASSOCIES ?
The revenue of CONSEIL EXPERTISE & ASSOCIES in 2021 is 362 k€.
Is CONSEIL EXPERTISE & ASSOCIES profitable?
Yes, CONSEIL EXPERTISE & ASSOCIES generated a net profit of 421 k€ in 2023.
Where is the headquarters of CONSEIL EXPERTISE & ASSOCIES ?
The headquarters of CONSEIL EXPERTISE & ASSOCIES is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of CONSEIL EXPERTISE & ASSOCIES ?
The tax return of CONSEIL EXPERTISE & ASSOCIES 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 CONSEIL EXPERTISE & ASSOCIES operate?
CONSEIL EXPERTISE & ASSOCIES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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