Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-03-24 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: MARSEILLE (13008), Bouches-du-Rhone
CONSEIL INNOVATION 5-CINC : revenue, balance sheet and financial ratios
CONSEIL INNOVATION 5-CINC is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MARSEILLE (13008),
this company of category PME
shows in 2018 a revenue of 82 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONSEIL INNOVATION 5-CINC (SIREN 810572578)
Indicator
2021
2018
2018
Revenue
N/C
81 842 €
54 140 €
Net income
2 411 838 €
-2 188 €
169 639 €
EBITDA
N/C
3 375 €
-1 270 €
Net margin
N/C
-2.7%
313.3%
Revenue and income statement
In 2021, CONSEIL INNOVATION 5-CINC generates positive net income of 2.4 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2021: 170 k€ -> 2.4 M€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 411 838 €
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.35%
Financial autonomy (2021)
?
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
97.086%
Asset age ratio (2021)
?
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
2018
2018
2021
Debt ratio
136.056
117.88
0.35
Financial autonomy
37.566
42.43
97.086
Repayment capacity
-80.838
-192.351
None
Cash flow / Revenue
-6.921%
-1.52%
None%
Sector positioning
Debt ratio
0.352021
2018
2018
2021
Q1: 0.58
Med: 25.91
Q3: 117.92
Excellent-50 pts over 3 years
In 2021, the debt ratio of CONSEIL INNOVATION 5-CINC (0.35) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
97.09%2021
2018
2018
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.08%
Excellent+36 pts over 3 years
In 2021, the financial autonomy of CONSEIL INNOVATION 5-CINC (97.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-192.35 years2018
2018
2018
Q1: 0.0 years
Med: 0.61 years
Q3: 4.97 years
Excellent
In 2018, the repayment capacity of CONSEIL INNOVATION 5-CINC (-192.35) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3078.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
2018
2018
2021
Liquidity ratio
323.705
147.172
3078.74
Interest coverage
-231.181
131.526
None
Sector positioning
Liquidity ratio
3078.742021
2018
2018
2021
Q1: 100.27
Med: 320.17
Q3: 1357.57
Excellent+25 pts over 3 years
In 2021, the liquidity ratio of CONSEIL INNOVATION 5-CINC (3078.74) 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
131.53x2018
2018
2018
Q1: -38.4x
Med: 0.0x
Q3: 4.71x
Excellent+50 pts over 2 years
In 2018, the interest coverage of CONSEIL INNOVATION 5-CINC (131.5x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 INNOVATION 5-CINC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2018
2021
Operating WCR
-34 228 €
13 304 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
68
101
0
Supplier payment term (days)
203
181
0
Positioning of CONSEIL INNOVATION 5-CINC in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of CONSEIL INNOVATION 5-CINC is estimated at
12 529 755 €
(range 5 897 309€ - 25 512 376€).
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 value2021
65 tx
5897k€12529k€25512k€
12 529 755 €Range: 5 897 309€ - 25 512 376€
NAF 5 année 2021
Valuation method used
Net Income Multiple
2 411 838 €
×
5.2x
=12 529 756 €
Range: 5 897 310€ - 25 512 376€
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 65 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 INNOVATION 5-CINC with other companies in the same sector:
Frequently asked questions about CONSEIL INNOVATION 5-CINC
What is the revenue of CONSEIL INNOVATION 5-CINC ?
The revenue of CONSEIL INNOVATION 5-CINC in 2018 is 82 k€.
Is CONSEIL INNOVATION 5-CINC profitable?
Yes, CONSEIL INNOVATION 5-CINC generated a net profit of 2.4 M€ in 2021.
Where is the headquarters of CONSEIL INNOVATION 5-CINC ?
The headquarters of CONSEIL INNOVATION 5-CINC is located in MARSEILLE (13008), in the department Bouches-du-Rhone.
Where to find the tax return of CONSEIL INNOVATION 5-CINC ?
The tax return of CONSEIL INNOVATION 5-CINC 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 INNOVATION 5-CINC operate?
CONSEIL INNOVATION 5-CINC 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