Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2008-03-11 (18 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: ARLEUX-EN-GOHELLE (62580), Pas-de-Calais
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COUSIN AGRICOLE : revenue, balance sheet and financial ratios
COUSIN AGRICOLE is a French company
founded 18 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in ARLEUX-EN-GOHELLE (62580),
this company of category PME
shows in 2017 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COUSIN AGRICOLE (SIREN 503245169)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
3 808 227 €
Net income
74 976 €
232 404 €
384 985 €
311 324 €
352 657 €
430 595 €
398 917 €
503 146 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 054 660 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
13.2%
Revenue and income statement
In 2025, COUSIN AGRICOLE generates positive net income of 75 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 503 k€ -> 75 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
74 976 €
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
98.916%
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
44.214%
Solvency indicators evolution COUSIN AGRICOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
47.235
45.6
35.935
38.74
38.544
34.644
34.484
98.916
Financial autonomy
58.357
58.614
67.05
63.528
64.561
62.958
65.867
44.214
Repayment capacity
1.144
None
None
None
None
None
None
None
Cash flow / Revenue
22.092%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
98.922025
2022
2024
2025
Q1: 39.76
Med: 135.3
Q3: 385.12
Good+14 pts over 3 years
In 2025, the debt ratio of COUSIN AGRICOLE (98.92) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
44.21%2025
2022
2024
2025
Q1: 13.08%
Med: 28.76%
Q3: 47.53%
Good
In 2025, the financial autonomy of COUSIN AGRICOLE (44.2%) 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.
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 COUSIN AGRICOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
8 835 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
1
0
0
0
0
0
0
0
Customer payment term (days)
17
0
0
0
0
0
0
0
Supplier payment term (days)
39
0
0
0
0
0
0
0
Positioning of COUSIN AGRICOLE in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of COUSIN AGRICOLE is estimated at
132 362 €
(range 60 514€ - 389 155€).
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 value2025
50 tx
60k€132k€389k€
132 362 €Range: 60 514€ - 389 155€
NAF 5 all-time
Valuation method used
Net Income Multiple
74 976 €
×
1.8x
=132 363 €
Range: 60 514€ - 389 155€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare COUSIN AGRICOLE with other companies in the same sector:
Yes, COUSIN AGRICOLE generated a net profit of 75 k€ in 2025.
Where is the headquarters of COUSIN AGRICOLE ?
The headquarters of COUSIN AGRICOLE is located in ARLEUX-EN-GOHELLE (62580), in the department Pas-de-Calais.
Where to find the tax return of COUSIN AGRICOLE ?
The tax return of COUSIN AGRICOLE 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 COUSIN AGRICOLE operate?
COUSIN AGRICOLE operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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