Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-05-17 (33 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LA FARLEDE (83210), Var
HOLDING CERRUTI : revenue, balance sheet and financial ratios
HOLDING CERRUTI is a French company
founded 33 years ago,
specialized in the sector Activités des sociétés holding.
Based in LA FARLEDE (83210),
this company of category PME
shows in 2023 a revenue of 95 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING CERRUTI (SIREN 391282670)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
95 254 €
64 826 €
82 337 €
229 601 €
105 232 €
105 062 €
132 744 €
74 011 €
Net income
-143 326 €
36 267 €
116 304 €
10 306 €
4 849 €
-975 137 €
195 476 €
49 066 €
EBITDA
-141 122 €
-166 277 €
-294 404 €
-248 808 €
-234 587 €
-302 108 €
-179 212 €
-293 559 €
Net margin
-150.5%
55.9%
141.3%
4.5%
4.6%
-928.2%
147.3%
66.3%
Revenue and income statement
In 2023, HOLDING CERRUTI achieves revenue of 95 k€. Revenue is growing positively over 8 years (CAGR: +3.7%). Vs 2022, growth of +47% (65 k€ -> 95 k€). After deducting consumption (0 €), gross margin stands at 95 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 -141 k€, representing -148.2% of revenue. Positive scissor effect: EBITDA margin improves by +108.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -143 k€ (-150.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
95 254 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
95 254 €
EBITDA (2023)
?
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
-141 122 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-141 760 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-143 326 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-148.2%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 69%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 30.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 80.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
37.418%
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
68.731%
Cash flow / Revenue (2023)
?
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
80.172%
Repayment capacity (2023)
?
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
30.297
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
26.785
32.718
21.239
19.31
25.708
25.311
32.033
37.418
Financial autonomy
78.095
72.161
76.169
81.733
76.807
77.034
73.2
68.731
Repayment capacity
37.405
-8.703
13.3
-91.313
113.151
3.344
15.354
30.297
Cash flow / Revenue
69.153%
-212.969%
101.986%
-12.659%
6.057%
578.259%
203.619%
80.172%
Sector positioning
Debt ratio
37.422023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+8 pts over 3 years
In 2023, the debt ratio of HOLDING CERRUTI (37.42) 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
68.73%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good-8 pts over 3 years
In 2023, the financial autonomy of HOLDING CERRUTI (68.7%) 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
30.3 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average
In 2023, the repayment capacity of HOLDING CERRUTI (30.30) 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 1262.03. 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
1262.026
Interest coverage (2023)
?
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
-215.243
Liquidity indicators evolution HOLDING CERRUTI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
2561.171
1215.907
746.73
1629.001
1267.186
2163.73
2318.855
1262.026
Interest coverage
-8.489
-125.42
-178.326
-7.701
-7.731
-102.011
-70.016
-215.243
Sector positioning
Liquidity ratio
1262.032023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Good-17 pts over 3 years
In 2023, the liquidity ratio of HOLDING CERRUTI (1262.03) 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
-215.24x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Average
In 2023, the interest coverage of HOLDING CERRUTI (-215.2x) 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: 349 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. The gap of 279 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 18530 days of revenue, i.e. 4.9 M€ to permanently finance.
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
4 902 831 €
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
349 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
70 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 in days of revenue (2023)
?
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
18530 j
WCR and payment terms evolution HOLDING CERRUTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
5 501 129 €
6 361 650 €
3 198 252 €
4 372 065 €
4 548 940 €
4 360 062 €
4 834 996 €
4 902 831 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
170
352
355
336
355
478
510
349
Supplier payment term (days)
27
190
124
16
61
26
72
70
Positioning of HOLDING CERRUTI in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of HOLDING CERRUTI is estimated at
22 906 €
(range 16 752€ - 68 029€).
The price/revenue ratio is 0.24x
(conservative valuation).
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 value2023
63 tx
16k€22k€68k€
22 906 €Range: 16 752€ - 68 029€
NAF 5 année 2023
Valuation method used
Revenue Multiple
95 254 €
×
0.24x
=22 906 €
Range: 16 753€ - 68 030€
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 63 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 HOLDING CERRUTI with other companies in the same sector:
The headquarters of HOLDING CERRUTI is located in LA FARLEDE (83210), in the department Var.
Where to find the tax return of HOLDING CERRUTI ?
The tax return of HOLDING CERRUTI 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 HOLDING CERRUTI operate?
HOLDING CERRUTI 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