Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-03-17 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LECOUSSE (35133), Ille-et-Vilaine
COQUELIN PARTICIPATIONS : revenue, balance sheet and financial ratios
COQUELIN PARTICIPATIONS is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LECOUSSE (35133),
this company of category PME
shows in 2018 a revenue of 69 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COQUELIN PARTICIPATIONS (SIREN 531124782)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
69 000 €
96 299 €
82 500 €
Net income
5 672 €
3 749 €
543 178 €
-154 731 €
-11 554 €
-500 960 €
-253 343 €
-536 822 €
EBITDA
-7 214 €
-7 330 €
-7 755 €
-6 455 €
-8 718 €
-7 770 €
-8 529 €
-6 057 €
Net margin
N/C
N/C
N/C
N/C
N/C
-726.0%
-263.1%
-650.7%
Revenue and income statement
In 2023, COQUELIN PARTICIPATIONS generates positive net income of 6 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2023)
?
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
-7 214 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 109 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 672 €
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 98%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 118.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
98.093%
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
50.411%
Repayment capacity (2023)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
80.489
87.092
263.079
327.376
706.365
103.504
119.099
98.093
Financial autonomy
53.817
50.064
25.936
23.371
12.386
49.068
45.596
50.411
Repayment capacity
-7.161
4.758
-823.784
-81.901
-6.132
4.898
216.421
118.798
Cash flow / Revenue
-143.721%
152.364%
-1.391%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
98.092023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average
In 2023, the debt ratio of COQUELIN PARTICIPATIONS (98.09) 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
50.41%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Average
In 2023, the financial autonomy of COQUELIN PARTICIPATIONS (50.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
118.8 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average
In 2023, the repayment capacity of COQUELIN PARTICIPATIONS (118.80) 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 744.57. 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
744.568
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
198.51
150.426
311.505
19758.67
10470.108
1607.784
9712.408
744.568
Interest coverage
-7101.106
-4839.325
-6539.06
-2.294
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
744.572023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Good-20 pts over 3 years
In 2023, the liquidity ratio of COQUELIN PARTICIPATIONS (744.57) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Good
In 2023, the interest coverage of COQUELIN PARTICIPATIONS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model).
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
79 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 COQUELIN PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
24 286 €
32 661 €
100 530 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
162
265
206
0
0
0
0
0
Supplier payment term (days)
39
71
9
52
63
81
57
79
Positioning of COQUELIN PARTICIPATIONS 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 COQUELIN PARTICIPATIONS is estimated at
38 198 €
(range 18 197€ - 88 072€).
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
18k€38k€88k€
38 198 €Range: 18 197€ - 88 072€
NAF 5 année 2023
Valuation method used
Net Income Multiple
5 672 €
×
6.7x
=38 199 €
Range: 18 198€ - 88 073€
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 COQUELIN PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about COQUELIN PARTICIPATIONS
What is the revenue of COQUELIN PARTICIPATIONS ?
The revenue of COQUELIN PARTICIPATIONS in 2018 is 69 k€.
Is COQUELIN PARTICIPATIONS profitable?
Yes, COQUELIN PARTICIPATIONS generated a net profit of 6 k€ in 2023.
Where is the headquarters of COQUELIN PARTICIPATIONS ?
The headquarters of COQUELIN PARTICIPATIONS is located in LECOUSSE (35133), in the department Ille-et-Vilaine.
Where to find the tax return of COQUELIN PARTICIPATIONS ?
The tax return of COQUELIN PARTICIPATIONS 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 COQUELIN PARTICIPATIONS operate?
COQUELIN PARTICIPATIONS 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