Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-03-15 (10 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: EXINCOURT (25400), Doubs
CROCKY EXINCOURT : revenue, balance sheet and financial ratios
CROCKY EXINCOURT is a French company
founded 10 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in EXINCOURT (25400),
this company of category PME
shows in 2021 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CROCKY EXINCOURT (SIREN 819270679)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
N/C
N/C
N/C
3 397 535 €
2 158 128 €
2 249 203 €
Net income
304 442 €
430 828 €
283 041 €
419 571 €
184 873 €
199 618 €
EBITDA
N/C
N/C
N/C
609 968 €
272 146 €
269 241 €
Net margin
N/C
N/C
N/C
12.3%
8.6%
8.9%
Revenue and income statement
In 2024, CROCKY EXINCOURT generates positive net income of 304 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 200 k€ -> 304 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
304 442 €
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 11%. 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 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
10.836%
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
64.279%
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.035
35.017
0.042
0.019
0.24
10.836
Financial autonomy
77.927
59.575
74.366
79.675
79.53
64.279
Repayment capacity
0.0
1.596
0.0
None
None
None
Cash flow / Revenue
9.91%
8.858%
13.667%
None%
None%
None%
Sector positioning
Debt ratio
10.842024
2022
2023
2024
Q1: 0.9
Med: 20.7
Q3: 70.89
Good+12 pts over 3 years
In 2024, the debt ratio of CROCKY EXINCOURT (10.84) 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
64.28%2024
2022
2023
2024
Q1: 7.19%
Med: 33.38%
Q3: 56.89%
Excellent
In 2024, the financial autonomy of CROCKY EXINCOURT (64.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 282.67. 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
282.67
Liquidity indicators evolution CROCKY EXINCOURT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
372.925
434.975
280.298
421.651
437.287
282.67
Interest coverage
0.165
0.323
0.151
None
None
None
Sector positioning
Liquidity ratio
282.672024
2022
2023
2024
Q1: 141.42
Med: 215.48
Q3: 351.71
Good-13 pts over 3 years
In 2024, the liquidity ratio of CROCKY EXINCOURT (282.67) 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 (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 CROCKY EXINCOURT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
455 194 €
630 605 €
419 120 €
0 €
0 €
0 €
Inventory turnover (days)
58
57
51
0
0
0
Customer payment term (days)
1
1
4
0
0
0
Supplier payment term (days)
23
33
26
0
0
0
Positioning of CROCKY EXINCOURT in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of CROCKY EXINCOURT is estimated at
1 455 133 €
(range 657 962€ - 2 416 126€).
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
61 tx
657k€1455k€2416k€
1 455 133 €Range: 657 962€ - 2 416 126€
NAF 5 année 2024
Valuation method used
Net Income Multiple
304 442 €
×
4.8x
=1 455 134 €
Range: 657 963€ - 2 416 126€
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 61 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 (Commerce de détail d'autres équipements du foyer)
Compare CROCKY EXINCOURT with other companies in the same sector:
The revenue of CROCKY EXINCOURT in 2021 is 3.4 M€.
Is CROCKY EXINCOURT profitable?
Yes, CROCKY EXINCOURT generated a net profit of 304 k€ in 2024.
Where is the headquarters of CROCKY EXINCOURT ?
The headquarters of CROCKY EXINCOURT is located in EXINCOURT (25400), in the department Doubs.
Where to find the tax return of CROCKY EXINCOURT ?
The tax return of CROCKY EXINCOURT 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 CROCKY EXINCOURT operate?
CROCKY EXINCOURT operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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