Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-07-16 (15 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: BOURG-LA-REINE (92340), Hauts-de-Seine
CREA NEGOCE : revenue, balance sheet and financial ratios
CREA NEGOCE is a French company
founded 15 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in BOURG-LA-REINE (92340),
this company of category PME
shows in 2015 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, CREA NEGOCE generates positive net income of 4 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2023: 149 k€ -> 4 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
3 995 €
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 165%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
164.566%
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
29.918%
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
2013
2014
2015
2019
2020
2021
2022
2023
Debt ratio
187.868
107.667
28.726
0.0
25.369
0.01
0.019
164.566
Financial autonomy
25.513
38.216
60.529
87.271
71.213
90.72
89.074
29.918
Repayment capacity
2.957
2.649
1.153
None
None
None
None
None
Cash flow / Revenue
10.728%
12.22%
10.575%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
164.572023
2021
2022
2023
Q1: 0.03
Med: 18.67
Q3: 75.45
Average+50 pts over 3 years
In 2023, the debt ratio of CREA NEGOCE (164.57) 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
29.92%2023
2021
2022
2023
Q1: 4.17%
Med: 30.41%
Q3: 56.54%
Average-26 pts over 3 years
In 2023, the financial autonomy of CREA NEGOCE (29.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 368.47. 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
368.466
Liquidity indicators evolution CREA NEGOCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2019
2020
2021
2022
2023
Liquidity ratio
340.257
458.567
381.297
810.042
926.002
1109.666
832.863
368.466
Interest coverage
3.15
2.417
1.987
None
None
None
None
None
Sector positioning
Liquidity ratio
368.472023
2021
2022
2023
Q1: 132.02
Med: 227.72
Q3: 418.09
Good-6 pts over 3 years
In 2023, the liquidity ratio of CREA NEGOCE (368.47) 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.
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 CREA NEGOCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2019
2020
2021
2022
2023
Operating WCR
392 542 €
545 248 €
525 513 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
83
72
98
0
0
0
0
0
Customer payment term (days)
28
30
21
0
0
0
0
0
Supplier payment term (days)
49
61
57
0
0
0
0
0
Positioning of CREA NEGOCE in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of CREA NEGOCE is estimated at
16 677 €
(range 8 013€ - 37 903€).
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 value2023
100 transactions
8k€16k€37k€
16 677 €Range: 8 013€ - 37 903€
NAF 5 année 2023
Valuation method used
Net Income Multiple
3 995 €
×
4.2x
=16 678 €
Range: 8 013€ - 37 903€
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 100 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 (Autres commerces de détail spécialisés divers)
Compare CREA NEGOCE with other companies in the same sector:
Yes, CREA NEGOCE generated a net profit of 4 k€ in 2023.
Where is the headquarters of CREA NEGOCE ?
The headquarters of CREA NEGOCE is located in BOURG-LA-REINE (92340), in the department Hauts-de-Seine.
Where to find the tax return of CREA NEGOCE ?
The tax return of CREA NEGOCE 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 CREA NEGOCE operate?
CREA NEGOCE operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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