Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-05-01 (30 years)Status: ActiveBusiness sector: Analyses, essais et inspections techniquesLocation: MULHOUSE (68200), Haut-Rhin
CTP GROUPE CADET : revenue, balance sheet and financial ratios
CTP GROUPE CADET is a French company
founded 30 years ago,
specialized in the sector Analyses, essais et inspections techniques.
Based in MULHOUSE (68200),
this company of category PME
shows in 2020 a revenue of 581 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CTP GROUPE CADET (SIREN 405387374)
Indicator
2020
2019
2017
Revenue
580 782 €
594 428 €
413 669 €
Net income
18 569 €
12 676 €
7 089 €
EBITDA
32 938 €
49 548 €
47 910 €
Net margin
3.2%
2.1%
1.7%
Revenue and income statement
In 2020, CTP GROUPE CADET achieves revenue of 581 k€. Over the period 2017-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +12.0%. Slight decline of -2% vs 2019. After deducting consumption (0 €), gross margin stands at 581 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 33 k€, representing 5.7% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -34%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
580 782 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
580 782 €
EBITDA (2020)
?
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
32 938 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 052 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 569 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.7%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 42.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
44.023%
Financial autonomy (2020)
?
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
27.015%
Cash flow / Revenue (2020)
?
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
0.299%
Repayment capacity (2020)
?
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
42.716
Solvency indicators evolution CTP GROUPE CADET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Debt ratio
105.835
67.451
44.023
Financial autonomy
23.622
27.625
27.015
Repayment capacity
7.644
3.134
42.716
Cash flow / Revenue
3.174%
5.369%
0.299%
Sector positioning
Debt ratio
44.022020
2017
2019
2020
Q1: 0.03
Med: 18.11
Q3: 87.78
Average-16 pts over 3 years
In 2020, the debt ratio of CTP GROUPE CADET (44.02) 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
27.02%2020
2017
2019
2020
Q1: 11.68%
Med: 34.36%
Q3: 55.51%
Average+5 pts over 3 years
In 2020, the financial autonomy of CTP GROUPE CADET (27.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
42.72 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.01 years
Q3: 1.5 years
Watch
In 2020, the repayment capacity of CTP GROUPE CADET (42.72) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 147.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
147.122
Interest coverage (2020)
?
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
0.0
Liquidity indicators evolution CTP GROUPE CADET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
Liquidity ratio
151.846
164.834
147.122
Interest coverage
4.536
4.091
0.0
Sector positioning
Liquidity ratio
147.122020
2017
2019
2020
Q1: 143.99
Med: 218.85
Q3: 346.3
Average-8 pts over 3 years
In 2020, the liquidity ratio of CTP GROUPE CADET (147.12) 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
0.0x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.53x
Average-50 pts over 3 years
In 2020, the interest coverage of CTP GROUPE CADET (0.0x) 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: 272 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 273 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Overall, WCR represents 216 days of revenue, i.e. 349 k€ to permanently finance. Over 2017-2020, WCR increased by +26%, requiring additional financing.
Operating WCR (2020)
?
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
348 818 €
Customer credit (2020)
?
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
272 j
Supplier credit (2020)
?
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
273 j
Inventory turnover (2020)
?
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 (2020)
?
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
216 j
WCR and payment terms evolution CTP GROUPE CADET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Operating WCR
277 890 €
315 641 €
348 818 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
321
242
272
Supplier payment term (days)
173
149
273
Positioning of CTP GROUPE CADET in its sector
Comparison with sector Analyses, essais et inspections techniques
Valuation estimate
Based on 61 transactions of similar company sales
in 2020,
the value of CTP GROUPE CADET is estimated at
180 078 €
(range 102 150€ - 351 605€).
With an EBITDA of 32 938€, the sector multiple of 3.5x is applied.
The price/revenue ratio is 0.62x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
61 tx
102k€180k€351k€
180 078 €Range: 102 150€ - 351 605€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 938 €×3.5x
Estimation116 747 €
75 786€ - 267 838€
Revenue Multiple30%
580 782 €×0.62x
Estimation357 289 €
189 369€ - 605 020€
Net Income Multiple20%
18 569 €×3.9x
Estimation72 592 €
37 236€ - 180 904€
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 (Analyses, essais et inspections techniques)
Compare CTP GROUPE CADET with other companies in the same sector:
The revenue of CTP GROUPE CADET in 2020 is 581 k€.
Is CTP GROUPE CADET profitable?
Yes, CTP GROUPE CADET generated a net profit of 19 k€ in 2020.
Where is the headquarters of CTP GROUPE CADET ?
The headquarters of CTP GROUPE CADET is located in MULHOUSE (68200), in the department Haut-Rhin.
Where to find the tax return of CTP GROUPE CADET ?
The tax return of CTP GROUPE CADET 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 CTP GROUPE CADET operate?
CTP GROUPE CADET operates in the sector Analyses, essais et inspections techniques (NAF code 71.20B). 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