Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-05-04 (22 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75001), Paris
CREDIT MUTUEL CAPITAL : revenue, balance sheet and financial ratios
CREDIT MUTUEL CAPITAL is a French company
founded 22 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75001),
this company of category GE
shows in 2024 a revenue of 905 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREDIT MUTUEL CAPITAL (SIREN 453386609)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
904 842 €
1 752 229 €
1 320 234 €
1 321 578 €
1 322 346 €
2 158 230 €
3 485 907 €
3 259 712 €
Net income
-56 059 184 €
10 408 294 €
2 621 383 €
-2 455 863 €
47 997 227 €
13 300 903 €
2 639 695 €
3 865 054 €
EBITDA
-9 030 909 €
-4 952 219 €
-3 205 587 €
-2 470 668 €
-3 341 052 €
5 609 805 €
-2 339 333 €
6 812 668 €
Net margin
-6195.5%
594.0%
198.6%
-185.8%
3629.7%
616.3%
75.7%
118.6%
Revenue and income statement
In 2024, CREDIT MUTUEL CAPITAL achieves revenue of 905 k€. Revenue is declining over the period 2017-2024 (CAGR: -16.7%). Significant drop of -48% vs 2023. After deducting consumption (0 €), gross margin stands at 905 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9.0 M€, representing -998.1% of revenue. Warning negative scissor effect: despite revenue change (-48%), EBITDA varies by -82%, reducing margin by 715.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -56.1 M€ (-6195.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
904 842 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
904 842 €
EBITDA (2024)
?
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
-9 030 909 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 103 222 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-56 059 184 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-998.1%
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 23%. 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 69%. 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 105.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 146.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.05%
Financial autonomy (2024)
?
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
68.671%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
146.947%
Repayment capacity (2024)
?
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
105.292
Solvency indicators evolution CREDIT MUTUEL CAPITAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
128.725
105.522
97.411
24.873
21.202
21.042
35.62
23.05
Financial autonomy
43.334
48.141
50.351
63.283
71.586
62.465
62.561
68.671
Repayment capacity
251.405
17.538
14.148
8.494
8.55
38.269
27.763
105.292
Cash flow / Revenue
21.981%
246.091%
725.393%
1247.635%
1240.101%
277.109%
493.477%
146.947%
Sector positioning
Debt ratio
23.052024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of CREDIT MUTUEL CAPITAL (23.05) 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
68.67%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+5 pts over 3 years
In 2024, the financial autonomy of CREDIT MUTUEL CAPITAL (68.7%) 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.
Repayment capacity
105.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of CREDIT MUTUEL CAPITAL (105.29) 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 30.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
30.92
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-942.54
Liquidity indicators evolution CREDIT MUTUEL CAPITAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2463.853
549.886
367.64
18.089
23.008
14.311
20.736
30.92
Interest coverage
-113.389
-320.243
-31.979
-537.712
-958.241
0.0
-588.418
-942.54
Sector positioning
Liquidity ratio
30.922024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Watch
In 2024, the liquidity ratio of CREDIT MUTUEL CAPITAL (30.92) 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
-942.54x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-25 pts over 3 years
In 2024, the interest coverage of CREDIT MUTUEL CAPITAL (-942.5x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-52861 days): operations structurally generate cash. Notable WCR improvement over the period (-13851%), freeing up cash.
Operating WCR (2024)
?
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
-132 863 425 €
Customer credit (2024)
?
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 (2024)
?
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
57 j
Inventory turnover (2024)
?
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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-52861 j
WCR and payment terms evolution CREDIT MUTUEL CAPITAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
966 179 €
-1 024 194 €
1 163 588 €
-179 818 467 €
-112 962 858 €
-252 467 001 €
-155 373 194 €
-132 863 425 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
146
0
0
0
0
0
160
0
Supplier payment term (days)
-83
68
-141
171
15
28
28
57
Positioning of CREDIT MUTUEL CAPITAL in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of CREDIT MUTUEL CAPITAL is estimated at
532 745 €
(range 331 435€ - 633 333€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
331k€532k€633k€
532 745 €Range: 331 435€ - 633 333€
NAF 5 année 2024
Valuation method used
Revenue Multiple
904 842 €
×
0.59x
=532 745 €
Range: 331 435€ - 633 334€
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 54 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 sociétés holding)
Compare CREDIT MUTUEL CAPITAL with other companies in the same sector:
Frequently asked questions about CREDIT MUTUEL CAPITAL
What is the revenue of CREDIT MUTUEL CAPITAL ?
The revenue of CREDIT MUTUEL CAPITAL in 2024 is 905 k€.
Is CREDIT MUTUEL CAPITAL profitable?
CREDIT MUTUEL CAPITAL recorded a net loss in 2024.
Where is the headquarters of CREDIT MUTUEL CAPITAL ?
The headquarters of CREDIT MUTUEL CAPITAL is located in PARIS (75001), in the department Paris.
Where to find the tax return of CREDIT MUTUEL CAPITAL ?
The tax return of CREDIT MUTUEL CAPITAL 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 CREDIT MUTUEL CAPITAL operate?
CREDIT MUTUEL CAPITAL operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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