Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-07-01 (38 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: ROCHE SUR YON (LA) (85000), Vendee
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CYCLUS 2000 : revenue, balance sheet and financial ratios
CYCLUS 2000 is a French company
founded 38 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in ROCHE SUR YON (LA) (85000),
this company of category PME
shows in 2016 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, CYCLUS 2000 generates positive net income of 117 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 168 €
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 81%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
81.429%
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
31.782%
Asset age ratio (2020)
?
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
2016
2017
2018
2019
2020
Debt ratio
144.453
89.98
173.644
98.655
81.429
Financial autonomy
9.624
15.231
15.163
21.578
31.782
Repayment capacity
-2.855
None
None
None
None
Cash flow / Revenue
-2.757%
None%
None%
None%
None%
Sector positioning
Debt ratio
81.432020
2018
2019
2020
Q1: 13.06
Med: 67.69
Q3: 169.22
Average-22 pts over 3 years
In 2020, the debt ratio of CYCLUS 2000 (81.43) 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
31.78%2020
2018
2019
2020
Q1: 16.61%
Med: 31.99%
Q3: 49.96%
Average+25 pts over 3 years
In 2020, the financial autonomy of CYCLUS 2000 (31.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 218.79. 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
218.788
Liquidity indicators evolution CYCLUS 2000
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
106.633
116.138
153.781
159.062
218.788
Interest coverage
-37.745
None
None
None
None
Sector positioning
Liquidity ratio
218.792020
2018
2019
2020
Q1: 164.57
Med: 233.85
Q3: 339.07
Average+13 pts over 3 years
In 2020, the liquidity ratio of CYCLUS 2000 (218.79) 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.
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 (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
0 €
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
0 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
0 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 and payment terms evolution CYCLUS 2000
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
570 549 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
149
0
0
0
0
Customer payment term (days)
1
0
0
0
0
Supplier payment term (days)
145
0
0
0
0
Positioning of CYCLUS 2000 in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of CYCLUS 2000 is estimated at
301 571 €
(range 179 983€ - 788 479€).
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 value2020
137 transactions
179k€301k€788k€
301 571 €Range: 179 983€ - 788 479€
NAF 5 all-time
Valuation method used
Net Income Multiple
117 168 €
×
2.6x
=301 572 €
Range: 179 984€ - 788 479€
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 137 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 et réparation de motocycles)
Compare CYCLUS 2000 with other companies in the same sector:
Yes, CYCLUS 2000 generated a net profit of 117 k€ in 2020.
Where is the headquarters of CYCLUS 2000 ?
The headquarters of CYCLUS 2000 is located in ROCHE SUR YON (LA) (85000), in the department Vendee.
Where to find the tax return of CYCLUS 2000 ?
The tax return of CYCLUS 2000 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 CYCLUS 2000 operate?
CYCLUS 2000 operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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