Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-10 (18 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: BAZEMONT (78580), Yvelines
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COUTIN CABARET : revenue, balance sheet and financial ratios
COUTIN CABARET is a French company
founded 18 years ago,
specialized in the sector Services d'aménagement paysager .
Based in BAZEMONT (78580),
this company of category PME
shows in 2015 a revenue of 529 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COUTIN CABARET (SIREN 501881965)
Indicator
2019
2018
2015
Revenue
N/C
N/C
529 178 €
Net income
17 823 €
16 775 €
-25 246 €
EBITDA
N/C
N/C
-20 868 €
Net margin
N/C
N/C
-4.8%
Revenue and income statement
In 2019, COUTIN CABARET generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 823 €
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 134%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
133.977%
Financial autonomy (2019)
?
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
21.228%
Asset age ratio (2019)
?
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
2015
2018
2019
Debt ratio
61.856
129.155
133.977
Financial autonomy
17.407
12.619
21.228
Repayment capacity
-1.53
None
None
Cash flow / Revenue
-4.488%
None%
None%
Sector positioning
Debt ratio
133.982019
2015
2018
2019
Q1: 3.21
Med: 27.48
Q3: 85.9
Average+11 pts over 3 years
In 2019, the debt ratio of COUTIN CABARET (133.98) 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
21.23%2019
2015
2018
2019
Q1: 14.79%
Med: 36.11%
Q3: 55.38%
Average-8 pts over 3 years
In 2019, the financial autonomy of COUTIN CABARET (21.2%) 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
-1.53 years2015
2015
Q1: 0.0 years
Med: 0.12 years
Q3: 1.41 years
Excellent
In 2015, the repayment capacity of COUTIN CABARET (-1.53) 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 72.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
72.588
Liquidity indicators evolution COUTIN CABARET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2018
2019
Liquidity ratio
98.105
85.164
72.588
Interest coverage
-1.064
None
None
Sector positioning
Liquidity ratio
72.592019
2015
2018
2019
Q1: 126.24
Med: 185.56
Q3: 290.14
Watch
In 2019, the liquidity ratio of COUTIN CABARET (72.59) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1.06x2015
2015
Q1: 0.0x
Med: 0.15x
Q3: 4.41x
Average
In 2015, the interest coverage of COUTIN CABARET (-1.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 COUTIN CABARET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2018
2019
Operating WCR
95 824 €
0 €
0 €
Inventory turnover (days)
9
0
0
Customer payment term (days)
81
0
0
Supplier payment term (days)
96
0
0
Positioning of COUTIN CABARET in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of COUTIN CABARET is estimated at
57 503 €
(range 17 095€ - 128 149€).
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.
Estimated enterprise value2019
125 transactions
17k€57k€128k€
57 503 €Range: 17 095€ - 128 149€
NAF 5 all-time
Valuation method used
Net Income Multiple
17 823 €
×
3.2x
=57 504 €
Range: 17 096€ - 128 149€
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 125 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 (Services d'aménagement paysager )
Compare COUTIN CABARET with other companies in the same sector:
Yes, COUTIN CABARET generated a net profit of 18 k€ in 2019.
Where is the headquarters of COUTIN CABARET ?
The headquarters of COUTIN CABARET is located in BAZEMONT (78580), in the department Yvelines.
Where to find the tax return of COUTIN CABARET ?
The tax return of COUTIN CABARET 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 COUTIN CABARET operate?
COUTIN CABARET operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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