FINANCIERE CAJUBA : revenue, balance sheet and financial ratios
FINANCIERE CAJUBA is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in STRASBOURG (67000),
this company of category PME
shows in 2022 a revenue of 56 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE CAJUBA (SIREN 751532151)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
55 800 €
399 490 €
58 232 €
1 200 442 €
848 416 €
45 677 €
23 960 €
Net income
-208 057 €
-190 897 €
-199 784 €
-25 212 €
4 530 168 €
-161 312 €
-142 378 €
EBITDA
-107 429 €
-16 132 €
-38 591 €
-54 264 €
-105 340 €
-78 011 €
-116 416 €
Net margin
-372.9%
-47.8%
-343.1%
-2.1%
534.0%
-353.2%
-594.2%
Revenue and income statement
In 2022, FINANCIERE CAJUBA achieves revenue of 56 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +15.1%. Significant drop of -86% vs 2021. After deducting consumption (0 €), gross margin stands at 56 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 -107 k€, representing -192.5% of revenue. Warning negative scissor effect: despite revenue change (-86%), EBITDA varies by -566%, reducing margin by 188.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -208 k€ (-372.9% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
55 800 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
55 800 €
EBITDA (2022)
?
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
-107 429 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-144 878 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-208 057 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-192.5%
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
100.598%
Financial autonomy (2022)
?
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
49.681%
Cash flow / Revenue (2022)
?
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
-164.715%
Repayment capacity (2022)
?
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
-3.81
Asset age ratio (2022)
?
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
Debt ratio
26.336
89.97
8.005
8.701
8.141
14.015
100.598
Financial autonomy
77.41
45.767
58.386
86.703
91.831
84.693
49.681
Repayment capacity
-1.807
-1.624
-0.136
-25.509
-5.314
-32.234
-3.81
Cash flow / Revenue
-501.494%
-314.274%
-245.756%
-0.969%
-81.52%
-2.784%
-164.715%
Sector positioning
Debt ratio
100.62022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average+38 pts over 3 years
In 2022, the debt ratio of FINANCIERE CAJUBA (100.60) 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
49.68%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average-33 pts over 3 years
In 2022, the financial autonomy of FINANCIERE CAJUBA (49.7%) 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
-3.81 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Excellent
In 2022, the repayment capacity of FINANCIERE CAJUBA (-3.81) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 117.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
117.732
Interest coverage (2022)
?
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
-125.594
Liquidity indicators evolution FINANCIERE CAJUBA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
2312.283
161.543
238.149
965.162
6191.381
959.16
117.732
Interest coverage
-5.56
-63.276
-6.461
-22.319
-188.404
-827.542
-125.594
Sector positioning
Liquidity ratio
117.732022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average-50 pts over 3 years
In 2022, the liquidity ratio of FINANCIERE CAJUBA (117.73) 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
-125.59x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of FINANCIERE CAJUBA (-125.6x) 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: 14 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 3487 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 13440 days of revenue, i.e. 2.1 M€ to permanently finance. Over 2016-2022, WCR increased by +6768%, requiring additional financing.
Operating WCR (2022)
?
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
2 083 198 €
Customer credit (2022)
?
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 (2022)
?
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
14 j
Inventory turnover (2022)
?
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
3487 j
WCR in days of revenue (2022)
?
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
13440 j
WCR and payment terms evolution FINANCIERE CAJUBA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
30 332 €
369 529 €
487 347 €
918 542 €
24 324 €
-67 030 €
2 083 198 €
Inventory turnover (days)
0
4139
438
322
0
0
3487
Customer payment term (days)
79
0
586
4
11
0
0
Supplier payment term (days)
68
4
13
2
-7
62
14
Positioning of FINANCIERE CAJUBA in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of FINANCIERE CAJUBA is estimated at
37 266 €
(range 15 271€ - 60 734€).
The price/revenue ratio is 0.67x
(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 value2022
70 tx
15k€37k€60k€
37 266 €Range: 15 271€ - 60 734€
NAF 5 année 2022
Valuation method used
Revenue Multiple
55 800 €
×
0.67x
=37 266 €
Range: 15 271€ - 60 735€
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 70 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 FINANCIERE CAJUBA with other companies in the same sector:
Frequently asked questions about FINANCIERE CAJUBA
What is the revenue of FINANCIERE CAJUBA ?
The revenue of FINANCIERE CAJUBA in 2022 is 56 k€.
Is FINANCIERE CAJUBA profitable?
FINANCIERE CAJUBA recorded a net loss in 2022.
Where is the headquarters of FINANCIERE CAJUBA ?
The headquarters of FINANCIERE CAJUBA is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of FINANCIERE CAJUBA ?
The tax return of FINANCIERE CAJUBA 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 FINANCIERE CAJUBA operate?
FINANCIERE CAJUBA 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