Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-07-19 (12 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MEUSNES (41130), Loir-et-Cher
HOLDING FINANCIERE COICAUD : revenue, balance sheet and financial ratios
HOLDING FINANCIERE COICAUD is a French company
founded 12 years ago,
specialized in the sector Activités des sociétés holding.
Based in MEUSNES (41130),
this company of category PME
shows in 2023 a revenue of 23 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING FINANCIERE COICAUD (SIREN 794485102)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
22 667 €
20 000 €
6 667 €
2 895 €
10 800 €
23 800 €
43 200 €
Net income
2 983 €
8 790 €
-11 998 €
74 €
15 150 €
489 €
18 222 €
EBITDA
17 316 €
26 464 €
-11 326 €
-13 €
-2 476 €
1 178 €
1 597 €
Net margin
13.2%
44.0%
-180.0%
2.6%
140.3%
2.1%
42.2%
Revenue and income statement
In 2023, HOLDING FINANCIERE COICAUD achieves revenue of 23 k€. Revenue is declining over the period 2016-2023 (CAGR: -8.8%). Vs 2022, growth of +13% (20 k€ -> 23 k€). After deducting consumption (0 €), gross margin stands at 23 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 17 k€, representing 76.4% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -35%, reducing margin by 55.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 13.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
22 667 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 667 €
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
17 316 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 959 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 983 €
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
76.4%
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 238%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 54.4% 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
238.067%
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
29.388%
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
54.44%
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
16.089
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
2018
2019
2020
2021
2022
2023
Debt ratio
84.67
69.387
19.358
17.371
313.67
267.531
238.067
Financial autonomy
53.196
57.765
83.022
83.494
23.517
27.178
29.388
Repayment capacity
3.049
97.053
1.068
196.297
-29.987
11.855
16.089
Cash flow / Revenue
42.181%
2.055%
140.278%
2.556%
-112.374%
56.709%
54.44%
Sector positioning
Debt ratio
238.072023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average
In 2023, the debt ratio of HOLDING FINANCIERE COICAUD (238.07) 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
29.39%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average+6 pts over 3 years
In 2023, the financial autonomy of HOLDING FINANCIERE COICAUD (29.4%) 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
16.09 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average+50 pts over 3 years
In 2023, the repayment capacity of HOLDING FINANCIERE COICAUD (16.09) 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 495.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 25.7x. Operating income very largely covers interest expenses: high safety margin.
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
495.863
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
392.262
519.098
65.17
5.689
135.175
3530.06
495.863
Interest coverage
86.287
58.574
-17.528
-546.154
-4.353
25.567
25.705
Sector positioning
Liquidity ratio
495.862023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average+17 pts over 3 years
In 2023, the liquidity ratio of HOLDING FINANCIERE COICAUD (495.86) 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
25.7x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excellent+27 pts over 3 years
In 2023, the interest coverage of HOLDING FINANCIERE COICAUD (25.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. WCR is negative (-29 days): operations structurally generate cash. Notable WCR improvement over the period (-116%), freeing up cash.
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
-1 836 €
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 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
-29 j
WCR and payment terms evolution HOLDING FINANCIERE COICAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
11 842 €
11 296 €
107 €
-2 004 €
-6 953 €
5 523 €
-1 836 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
39
82
0
0
0
0
0
Supplier payment term (days)
64
57
65
0
0
0
0
Positioning of HOLDING FINANCIERE COICAUD 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 FINANCIERE COICAUD is estimated at
46 760 €
(range 16 705€ - 80 430€).
With an EBITDA of 17 316€, the sector multiple of 4.6x is applied.
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€46k€80k€
46 760 €Range: 16 705€ - 80 430€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
17 316 €×4.6x
Estimation79 120 €
28 990€ - 134 632€
Revenue Multiple30%
22 667 €×0.24x
Estimation5 451 €
3 987€ - 16 189€
Net Income Multiple20%
2 983 €×9.3x
Estimation27 825 €
5 072€ - 41 290€
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 FINANCIERE COICAUD with other companies in the same sector:
Frequently asked questions about HOLDING FINANCIERE COICAUD
What is the revenue of HOLDING FINANCIERE COICAUD ?
The revenue of HOLDING FINANCIERE COICAUD in 2023 is 23 k€.
Is HOLDING FINANCIERE COICAUD profitable?
Yes, HOLDING FINANCIERE COICAUD generated a net profit of 3 k€ in 2023.
Where is the headquarters of HOLDING FINANCIERE COICAUD ?
The headquarters of HOLDING FINANCIERE COICAUD is located in MEUSNES (41130), in the department Loir-et-Cher.
Where to find the tax return of HOLDING FINANCIERE COICAUD ?
The tax return of HOLDING FINANCIERE COICAUD 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 FINANCIERE COICAUD operate?
HOLDING FINANCIERE COICAUD 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