Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-08-26 (23 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: TOULON (83000), Var
C.R.L CONSEIL : revenue, balance sheet and financial ratios
C.R.L CONSEIL is a French company
founded 23 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in TOULON (83000),
this company of category PME
shows in 2025 a revenue of 6 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - C.R.L CONSEIL (SIREN 443219555)
Indicator
2025
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
6 111 €
108 567 €
6 366 €
-15 068 €
432 969 €
603 133 €
515 458 €
957 598 €
504 021 €
Net income
-20 333 €
-24 928 €
17 753 €
-1 873 €
3 865 €
-27 649 €
5 912 €
-2 946 €
8 476 €
EBITDA
-16 268 €
-6 593 €
-20 772 €
-34 890 €
-2 211 €
-1 444 €
9 653 €
48 135 €
35 089 €
Net margin
-332.7%
-23.0%
278.9%
12.4%
0.9%
-4.6%
1.1%
-0.3%
1.7%
Revenue and income statement
In 2025, C.R.L CONSEIL achieves revenue of 6 k€. Revenue is declining over the period 2016-2025 (CAGR: -38.8%). Significant drop of -94% vs 2024. After deducting consumption (0 €), gross margin stands at 6 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 -16 k€, representing -266.2% of revenue. Warning negative scissor effect: despite revenue change (-94%), EBITDA varies by -147%, reducing margin by 260.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -20 k€ (-332.7% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 111 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 111 €
EBITDA (2025)
?
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
-16 268 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 271 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-20 333 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-266.2%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. 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
51.098%
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
56.696%
Cash flow / Revenue (2025)
?
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
-332.744%
Repayment capacity (2025)
?
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
-1.936
Solvency indicators evolution C.R.L CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Debt ratio
725.391
233.742
295.132
479.965
318.922
173.497
158.209
40.123
51.098
Financial autonomy
10.362
24.824
21.316
16.036
22.398
33.344
34.51
64.662
56.696
Repayment capacity
8.444
1.598
8.108
5.97
22.407
-96.83
3.558
-1.782
-1.936
Cash flow / Revenue
3.375%
4.087%
1.261%
1.17%
1.017%
12.43%
279.893%
-20.197%
-332.744%
Sector positioning
Debt ratio
51.12025
2023
2024
2025
Q1: 0.0
Med: 10.85
Q3: 162.77
Average-11 pts over 3 years
In 2025, the debt ratio of C.R.L CONSEIL (51.10) 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
56.7%2025
2023
2024
2025
Q1: 0.1%
Med: 17.42%
Q3: 66.27%
Good+10 pts over 3 years
In 2025, the financial autonomy of C.R.L CONSEIL (56.7%) 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
-1.94 years2025
2023
2024
2025
Q1: -1.53 years
Med: 0.0 years
Q3: 3.88 years
Excellent-50 pts over 3 years
In 2025, the repayment capacity of C.R.L CONSEIL (-1.94) 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 697.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
697.694
Interest coverage (2025)
?
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
-1.395
Liquidity indicators evolution C.R.L CONSEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
111.986
157.87
141.489
128.497
174.437
1124.455
208.279
1064.583
697.694
Interest coverage
57.873
28.16
106.164
-688.296
-673.496
-1.341
-24.451
-55.028
-1.395
Sector positioning
Liquidity ratio
697.692025
2023
2024
2025
Q1: 160.76
Med: 589.17
Q3: 3132.98
Good+23 pts over 3 years
In 2025, the liquidity ratio of C.R.L CONSEIL (697.69) 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.
Interest coverage
-1.4x2025
2023
2024
2025
Q1: -10.4x
Med: 0.0x
Q3: 5.46x
Average+22 pts over 3 years
In 2025, the interest coverage of C.R.L CONSEIL (-1.4x) 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: 1600 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 828 days. The gap of 772 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 7643 days of revenue, i.e. 130 k€ to permanently finance. Notable WCR improvement over the period (-86%), freeing up cash.
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
129 733 €
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
1600 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
828 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 in days of revenue (2025)
?
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
7643 j
WCR and payment terms evolution C.R.L CONSEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
2025
Operating WCR
925 816 €
431 599 €
508 773 €
616 046 €
439 143 €
279 960 €
319 595 €
130 371 €
129 733 €
Inventory turnover (days)
653
104
233
72
79
-2274
5383
0
0
Customer payment term (days)
25
19
35
148
98
-636
1505
90
1600
Supplier payment term (days)
18
31
21
23
15
341
377
342
828
Positioning of C.R.L CONSEIL in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Based on 258 transactions of similar company sales
(all years),
the value of C.R.L CONSEIL is estimated at
3 980 €
(range 1 893€ - 6 619€).
The price/revenue ratio is 0.65x
(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.
Estimated enterprise value2025
258 transactions
1k€3k€6k€
3 980 €Range: 1 893€ - 6 619€
NAF 5 all-time
Valuation method used
Revenue Multiple
6 111 €
×
0.65x
=3 980 €
Range: 1 894€ - 6 620€
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 258 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 marchands de biens immobiliers)
Compare C.R.L CONSEIL with other companies in the same sector:
The headquarters of C.R.L CONSEIL is located in TOULON (83000), in the department Var.
Where to find the tax return of C.R.L CONSEIL ?
The tax return of C.R.L CONSEIL 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 C.R.L CONSEIL operate?
C.R.L CONSEIL operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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