Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1988-03-15 (38 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: BLOIS (41000), Loir-et-Cher
FACTORIA CVL : revenue, balance sheet and financial ratios
FACTORIA CVL is a French company
founded 38 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in BLOIS (41000),
this company of category ETI
shows in 2022 a revenue of 6.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FACTORIA CVL (SIREN 344152475)
Indicator
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
N/C
6 754 599 €
5 952 099 €
5 347 320 €
287 388 €
2 364 416 €
2 303 516 €
2 397 297 €
2 481 429 €
Net income
185 659 €
366 863 €
432 511 €
613 516 €
21 285 €
286 864 €
181 860 €
194 916 €
161 019 €
EBITDA
N/C
582 652 €
640 552 €
629 192 €
44 804 €
441 496 €
282 599 €
149 089 €
350 960 €
Net margin
N/C
5.4%
7.3%
11.5%
7.4%
12.1%
7.9%
8.1%
6.5%
Revenue and income statement
In 2023, FACTORIA CVL generates positive net income of 186 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 161 k€ -> 186 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
185 659 €
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 23%. 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 49%. 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
22.955%
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
49.143%
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
2019
2020
2021
2022
2023
Debt ratio
18.068
7.688
12.954
55.281
50.767
11.201
52.479
3.734
22.955
Financial autonomy
46.49
50.358
52.627
40.17
42.689
58.195
46.842
49.756
49.143
Repayment capacity
0.464
0.79
0.451
0.675
5.276
0.525
1.702
0.123
None
Cash flow / Revenue
10.731%
2.961%
8.856%
13.958%
14.202%
7.216%
7.977%
6.7%
None%
Sector positioning
Debt ratio
22.952023
2021
2022
2023
Q1: 2.93
Med: 19.64
Q3: 60.67
Average-13 pts over 3 years
In 2023, the debt ratio of FACTORIA CVL (22.95) 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
49.14%2023
2021
2022
2023
Q1: 21.66%
Med: 42.7%
Q3: 61.08%
Good
In 2023, the financial autonomy of FACTORIA CVL (49.1%) 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
0.12 years2022
2021
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Good-37 pts over 2 years
In 2022, the repayment capacity of FACTORIA CVL (0.12) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 265.89. 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
265.893
Liquidity indicators evolution FACTORIA CVL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
Liquidity ratio
193.574
185.678
216.881
201.857
197.549
260.971
358.659
197.79
265.893
Interest coverage
0.698
0.954
0.317
0.19
0.257
0.558
0.798
1.369
None
Sector positioning
Liquidity ratio
265.892023
2021
2022
2023
Q1: 166.89
Med: 236.12
Q3: 336.32
Good-18 pts over 3 years
In 2023, the liquidity ratio of FACTORIA CVL (265.89) 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.
Interest coverage
1.37x2022
2021
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Good
In 2022, the interest coverage of FACTORIA CVL (1.4x) 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 FACTORIA CVL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
Operating WCR
285 364 €
296 378 €
231 549 €
78 971 €
223 714 €
957 919 €
1 451 479 €
1 804 221 €
0 €
Inventory turnover (days)
69
50
52
57
518
44
48
51
0
Customer payment term (days)
38
39
35
27
274
47
51
45
0
Supplier payment term (days)
66
73
58
29
292
56
37
67
0
Positioning of FACTORIA CVL in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of FACTORIA CVL is estimated at
239 603 €
(range 157 922€ - 858 115€).
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 value2023
104 transactions
157k€239k€858k€
239 603 €Range: 157 922€ - 858 115€
NAF 5 all-time
Valuation method used
Net Income Multiple
185 659 €
×
1.3x
=239 604 €
Range: 157 923€ - 858 115€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare FACTORIA CVL with other companies in the same sector:
Yes, FACTORIA CVL generated a net profit of 186 k€ in 2023.
Where is the headquarters of FACTORIA CVL ?
The headquarters of FACTORIA CVL is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of FACTORIA CVL ?
The tax return of FACTORIA CVL 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 FACTORIA CVL operate?
FACTORIA CVL operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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