Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-05-01 (38 years)Status: ActiveBusiness sector: Autres commerces de détail en magasin non spécialiséLocation: BUIRE (02500), Aisne
CROC'AFFAIRES : revenue, balance sheet and financial ratios
CROC'AFFAIRES is a French company
founded 38 years ago,
specialized in the sector Autres commerces de détail en magasin non spécialisé.
Based in BUIRE (02500),
this company of category PME
shows in 2025 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CROC'AFFAIRES (SIREN 345095640)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 336 210 €
1 954 266 €
3 556 974 €
3 617 000 €
3 658 783 €
3 423 544 €
3 236 851 €
3 268 307 €
3 431 178 €
Net income
-273 583 €
12 103 €
74 023 €
161 775 €
178 498 €
90 725 €
11 948 €
101 €
46 001 €
EBITDA
-371 375 €
-210 527 €
123 959 €
202 629 €
260 518 €
142 160 €
18 827 €
-4 455 €
-35 962 €
Net margin
-20.5%
0.6%
2.1%
4.5%
4.9%
2.7%
0.4%
0.0%
1.3%
Revenue and income statement
In 2025, CROC'AFFAIRES achieves revenue of 1.3 M€. Revenue is declining over the period 2017-2025 (CAGR: -11.1%). Significant drop of -32% vs 2024. After deducting consumption (913 k€), gross margin stands at 423 k€, i.e. a rate of 32%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -371 k€, representing -27.8% of revenue. Warning negative scissor effect: despite revenue change (-32%), EBITDA varies by -76%, reducing margin by 17.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -274 k€ (-20.5% 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
1 336 210 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
423 090 €
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
-371 375 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-382 107 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-273 583 €
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
-27.8%
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 5%. 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 56%. 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
5.441%
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
55.883%
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
-25.975%
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
-0.044
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
17.956
15.337
19.194
6.969
46.392
42.541
28.245
13.568
5.441
Financial autonomy
54.436
52.895
54.962
58.76
45.142
47.798
52.759
59.251
55.883
Repayment capacity
4.235
19.727
2.262
0.575
2.666
3.131
2.996
-0.597
-0.044
Cash flow / Revenue
0.934%
0.152%
0.762%
3.526%
5.363%
4.425%
2.896%
-10.303%
-25.975%
Sector positioning
Debt ratio
5.442025
2023
2024
2025
Q1: 0.15
Med: 16.09
Q3: 55.94
Good-24 pts over 3 years
In 2025, the debt ratio of CROC'AFFAIRES (5.44) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
55.88%2025
2023
2024
2025
Q1: 13.87%
Med: 44.34%
Q3: 64.59%
Good-11 pts over 3 years
In 2025, the financial autonomy of CROC'AFFAIRES (55.9%) 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
-0.04 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.39 years
Q3: 2.65 years
Excellent-50 pts over 3 years
In 2025, the repayment capacity of CROC'AFFAIRES (-0.04) 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 230.56. 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
230.565
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
-3.354
Liquidity indicators evolution CROC'AFFAIRES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
229.819
211.57
211.468
249.242
291.113
312.914
299.867
286.098
230.565
Interest coverage
-27.04
-248.328
60.052
8.428
4.877
6.907
15.108
-6.063
-3.354
Sector positioning
Liquidity ratio
230.562025
2023
2024
2025
Q1: 143.7
Med: 224.42
Q3: 399.97
Good-24 pts over 3 years
In 2025, the liquidity ratio of CROC'AFFAIRES (230.56) 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
-3.35x2025
2023
2024
2025
Q1: 0.0x
Med: 0.12x
Q3: 5.21x
Watch-53 pts over 3 years
In 2025, the interest coverage of CROC'AFFAIRES (-3.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 110 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 143 days of revenue, i.e. 531 k€ to permanently finance. Notable WCR improvement over the period (-61%), 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
530 716 €
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
31 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
34 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
110 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
143 j
WCR and payment terms evolution CROC'AFFAIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 356 482 €
1 211 202 €
1 337 467 €
1 353 122 €
1 368 897 €
1 476 713 €
1 416 174 €
976 605 €
530 716 €
Inventory turnover (days)
111
128
144
144
144
144
130
187
110
Customer payment term (days)
18
12
10
7
6
8
15
21
31
Supplier payment term (days)
56
59
57
55
58
50
45
23
34
Positioning of CROC'AFFAIRES in its sector
Comparison with sector Autres commerces de détail en magasin non spécialisé
Valuation estimate
Based on 185 transactions of similar company sales
(all years),
the value of CROC'AFFAIRES is estimated at
374 089 €
(range 195 356€ - 1 134 662€).
The price/revenue ratio is 0.28x
(conservative valuation).
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
185 transactions
195k€374k€1134k€
374 089 €Range: 195 356€ - 1 134 662€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 336 210 €
×
0.28x
=374 089 €
Range: 195 357€ - 1 134 662€
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 185 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 en magasin non spécialisé)
Compare CROC'AFFAIRES with other companies in the same sector:
The headquarters of CROC'AFFAIRES is located in BUIRE (02500), in the department Aisne.
Where to find the tax return of CROC'AFFAIRES ?
The tax return of CROC'AFFAIRES 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 CROC'AFFAIRES operate?
CROC'AFFAIRES operates in the sector Autres commerces de détail en magasin non spécialisé (NAF code 47.19B). 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