EXCELL COGNAC : revenue, balance sheet and financial ratios
EXCELL COGNAC is a French company
founded 19 years ago,
specialized in the sector Analyses, essais et inspections techniques.
Based in SEGONZAC (16130),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EXCELL COGNAC (SIREN 491216370)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 630 754 €
N/C
N/C
904 773 €
730 558 €
492 070 €
501 865 €
Net income
142 710 €
126 377 €
28 781 €
27 270 €
3 210 €
25 254 €
2 538 €
2 550 €
EBITDA
N/C
208 791 €
N/C
N/C
32 615 €
45 381 €
21 799 €
31 205 €
Net margin
N/C
7.7%
N/C
N/C
0.4%
3.5%
0.5%
0.5%
Revenue and income statement
In 2023, EXCELL COGNAC generates positive net income of 143 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 3 k€ -> 143 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
142 710 €
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 24%. 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 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.852%
Financial autonomy (2023)
?
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
40.418%
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
149.099
109.334
130.234
106.612
128.256
80.873
45.638
23.852
Financial autonomy
17.529
24.37
20.004
15.988
22.394
21.066
39.553
40.418
Repayment capacity
3.757
4.011
3.25
4.604
None
None
0.792
None
Cash flow / Revenue
6.301%
4.555%
5.895%
2.833%
None%
None%
10.35%
None%
Sector positioning
Debt ratio
23.852023
2021
2022
2023
Q1: 0.0
Med: 11.27
Q3: 55.27
Average-18 pts over 3 years
In 2023, the debt ratio of EXCELL COGNAC (23.85) 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
40.42%2023
2021
2022
2023
Q1: 11.39%
Med: 36.33%
Q3: 58.53%
Good+20 pts over 3 years
In 2023, the financial autonomy of EXCELL COGNAC (40.4%) 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
0.79 years2022
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.22 years
Average
In 2022, the repayment capacity of EXCELL COGNAC (0.79) 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 162.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
162.208
Liquidity indicators evolution EXCELL COGNAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
154.457
173.139
147.823
129.845
158.74
126.295
175.193
162.208
Interest coverage
2.657
1.94
1.523
3.452
None
None
1.106
None
Sector positioning
Liquidity ratio
162.212023
2021
2022
2023
Q1: 130.04
Med: 208.63
Q3: 353.23
Average+13 pts over 3 years
In 2023, the liquidity ratio of EXCELL COGNAC (162.21) 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
1.11x2022
2022
Q1: 0.0x
Med: 0.07x
Q3: 1.48x
Good
In 2022, the interest coverage of EXCELL COGNAC (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 EXCELL COGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
166 193 €
124 194 €
256 733 €
292 902 €
0 €
0 €
156 145 €
0 €
Inventory turnover (days)
11
24
11
31
0
0
13
0
Customer payment term (days)
114
81
119
94
686
0
50
0
Supplier payment term (days)
198
91
131
168
593
0
46
0
Positioning of EXCELL COGNAC in its sector
Comparison with sector Analyses, essais et inspections techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (38 transactions).
This range of 45 436€ to 315 701€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
45k€179k€315k€
179 769 €Range: 45 436€ - 315 701€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 38 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 EXCELL COGNAC with other companies in the same sector:
Yes, EXCELL COGNAC generated a net profit of 143 k€ in 2023.
Where is the headquarters of EXCELL COGNAC ?
The headquarters of EXCELL COGNAC is located in SEGONZAC (16130), in the department Charente.
Where to find the tax return of EXCELL COGNAC ?
The tax return of EXCELL COGNAC 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 EXCELL COGNAC operate?
EXCELL COGNAC 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