CREMES, COSMETIQUES & CIE : revenue, balance sheet and financial ratios

CREMES, COSMETIQUES & CIE is a French company founded 12 years ago, specialized in the sector Activités des sièges sociaux. Based in MARSEILLE (13011), this company of category PME shows in 2022 a revenue of 1.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-18

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - CREMES, COSMETIQUES & CIE (SIREN 799161658)
Indicator 2024 2023 2022 2021 2020 2019
Revenue N/C N/C 1 029 692 € 928 920 € 677 821 € 619 389 €
Net income 207 132 € 168 078 € 439 724 € 404 284 € 367 768 € 61 080 €
EBITDA N/C N/C 63 767 € 75 720 € 62 188 € 29 807 €
Net margin N/C N/C 42.7% 43.5% 54.3% 9.9%

Revenue and income statement

In 2024, CREMES, COSMETIQUES & CIE generates positive net income of 207 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 61 k€ -> 207 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

207 132 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

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

36.566%

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

64.495%

Solvency indicators evolution
CREMES, COSMETIQUES & CIE

Sector positioning

Debt ratio
36.57 2024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average

In 2024, the debt ratio of CREMES, COSMETIQUES & CIE (36.57) 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
64.5% 2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good

In 2024, the financial autonomy of CREMES, COSMETIQUES & CIE (64.5%) 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
1.8 years 2022
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average

In 2022, the repayment capacity of CREMES, COSMETIQUES & CIE (1.80) 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 386.27. 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

386.273

Liquidity indicators evolution
CREMES, COSMETIQUES & CIE

Sector positioning

Liquidity ratio
386.27 2024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average -16 pts over 3 years

In 2024, the liquidity ratio of CREMES, COSMETIQUES & CIE (386.27) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
17.63x 2022
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Excellent

In 2022, the interest coverage of CREMES, COSMETIQUES & CIE (17.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.

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 (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

0 €

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

0 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 and payment terms evolution
CREMES, COSMETIQUES & CIE

Positioning of CREMES, COSMETIQUES & CIE in its sector

Comparison with sector Activités des sièges sociaux

Valuation estimate

Based on 103 transactions of similar company sales in 2024, the value of CREMES, COSMETIQUES & CIE is estimated at 1 969 394 € (range 676 217€ - 5 302 961€). 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 value 2024
103 transactions
676k€ 1969k€ 5302k€
1 969 394 € Range: 676 217€ - 5 302 961€
NAF 5 année 2024

Valuation method used

Net Income Multiple
207 132 € × 9.5x = 1 969 394 €
Range: 676 218€ - 5 302 962€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 103 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 CREMES, COSMETIQUES & CIE with other companies in the same sector:

Frequently asked questions about CREMES, COSMETIQUES & CIE

What is the revenue of CREMES, COSMETIQUES & CIE ?

The revenue of CREMES, COSMETIQUES & CIE in 2022 is 1.0 M€.

Is CREMES, COSMETIQUES & CIE profitable?

Yes, CREMES, COSMETIQUES & CIE generated a net profit of 207 k€ in 2024.

Where is the headquarters of CREMES, COSMETIQUES & CIE ?

The headquarters of CREMES, COSMETIQUES & CIE is located in MARSEILLE (13011), in the department Bouches-du-Rhone.

Where to find the tax return of CREMES, COSMETIQUES & CIE ?

The tax return of CREMES, COSMETIQUES & CIE 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 CREMES, COSMETIQUES & CIE operate?

CREMES, COSMETIQUES & CIE 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.