Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-07 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: DRAVEIL (91210), Essonne
CROIX VERTE ET PANACEE : revenue, balance sheet and financial ratios
CROIX VERTE ET PANACEE is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in DRAVEIL (91210),
this company of category PME
shows in 2021 a revenue of -13 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CROIX VERTE ET PANACEE (SIREN 802664334)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
-13 050 €
58 467 €
64 058 €
99 604 €
32 365 €
Net income
270 320 €
-12 024 €
270 048 €
-13 695 €
-28 037 €
121 480 €
135 889 €
114 730 €
77 653 €
EBITDA
-7 758 €
-8 070 €
-8 207 €
-8 646 €
-24 112 €
48 007 €
55 863 €
90 811 €
24 394 €
Net margin
N/C
N/C
N/C
N/C
214.8%
207.8%
212.1%
115.2%
239.9%
Revenue and income statement
In 2025, CROIX VERTE ET PANACEE generates positive net income of 270 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 78 k€ -> 270 k€.
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
-7 758 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 758 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
270 320 €
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 14%. 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 88%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
13.665%
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
87.851%
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
0.381
Solvency indicators evolution CROIX VERTE ET PANACEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.18
3.632
0.641
0.147
118.816
120.499
44.383
30.207
13.665
Financial autonomy
89.865
80.363
91.854
90.125
44.224
45.272
67.776
76.53
87.851
Repayment capacity
0.003
0.066
0.014
0.004
-12.636
-27.552
0.81
-14.329
0.381
Cash flow / Revenue
239.929%
115.186%
212.134%
207.775%
204.973%
None%
None%
None%
None%
Sector positioning
Debt ratio
13.662025
2023
2024
2025
Q1: 0.04
Med: 8.09
Q3: 54.01
Average-11 pts over 3 years
In 2025, the debt ratio of CROIX VERTE ET PANACEE (13.66) 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
87.85%2025
2023
2024
2025
Q1: 21.27%
Med: 67.32%
Q3: 92.99%
Good+15 pts over 3 years
In 2025, the financial autonomy of CROIX VERTE ET PANACEE (87.8%) 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
0.38 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.19 years
Q3: 2.98 years
Average
In 2025, the repayment capacity of CROIX VERTE ET PANACEE (0.38) 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 21796.04. 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
21796.041
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
-20.895
Liquidity indicators evolution CROIX VERTE ET PANACEE
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
621.315
461.718
1087.127
880.345
266.936
1344.204
921.509
2122.5
21796.041
Interest coverage
0.0
0.0
0.0
0.0
-10.941
-37.867
-33.264
-27.001
-20.895
Sector positioning
Liquidity ratio
21796.042025
2023
2024
2025
Q1: 161.8
Med: 834.57
Q3: 4761.54
Excellent+22 pts over 3 years
In 2025, the liquidity ratio of CROIX VERTE ET PANACEE (21796.04) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-20.89x2025
2023
2024
2025
Q1: -62.1x
Med: 0.0x
Q3: 0.0x
Average
In 2025, the interest coverage of CROIX VERTE ET PANACEE (-20.9x) 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: 41 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model).
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
0 €
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
0 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
41 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 and payment terms evolution CROIX VERTE ET PANACEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-5 808 €
-17 628 €
51 248 €
100 202 €
-9 784 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
59
240
239
0
0
0
0
0
Supplier payment term (days)
59
52
56
25
42
35
40
75
41
Positioning of CROIX VERTE ET PANACEE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 107 797€ to 3 322 035€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
107k€555k€3322k€
555 190 €Range: 107 797€ - 3 322 035€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 CROIX VERTE ET PANACEE with other companies in the same sector:
Frequently asked questions about CROIX VERTE ET PANACEE
What is the revenue of CROIX VERTE ET PANACEE ?
The revenue of CROIX VERTE ET PANACEE in 2021 is -13 k€.
Is CROIX VERTE ET PANACEE profitable?
Yes, CROIX VERTE ET PANACEE generated a net profit of 270 k€ in 2025.
Where is the headquarters of CROIX VERTE ET PANACEE ?
The headquarters of CROIX VERTE ET PANACEE is located in DRAVEIL (91210), in the department Essonne.
Where to find the tax return of CROIX VERTE ET PANACEE ?
The tax return of CROIX VERTE ET PANACEE 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 CROIX VERTE ET PANACEE operate?
CROIX VERTE ET PANACEE 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