KABLE DEPANNAGE : revenue, balance sheet and financial ratios
KABLE DEPANNAGE is a French company
founded 22 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in VILLETANEUSE (93430),
this company of category PME
shows in 2021 a revenue of 683 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KABLE DEPANNAGE (SIREN 451610752)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
682 703 €
632 325 €
612 003 €
596 778 €
498 285 €
369 732 €
Net income
144 138 €
66 368 €
139 772 €
47 800 €
-42 €
12 133 €
-63 005 €
-50 404 €
EBITDA
N/C
N/C
116 620 €
88 340 €
43 609 €
72 774 €
-9 328 €
-24 401 €
Net margin
N/C
N/C
20.5%
7.6%
-0.0%
2.0%
-12.6%
-13.6%
Revenue and income statement
In 2023, KABLE DEPANNAGE generates positive net income of 144 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
144 138 €
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 0%. 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 67%. 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
0.0%
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
66.962%
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
75.576
46.634
28.276
16.319
6.529
0.0
0.0
0.0
Financial autonomy
34.588
28.597
24.996
22.289
20.977
34.622
73.138
66.962
Repayment capacity
-1.88
-3.627
0.359
0.332
0.104
0.0
None
None
Cash flow / Revenue
-6.272%
-1.873%
11.16%
6.772%
13.173%
14.297%
None%
None%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 11.46
Q3: 80.58
Excellent
In 2023, the debt ratio of KABLE DEPANNAGE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
66.96%2023
2021
2022
2023
Q1: 8.45%
Med: 34.13%
Q3: 60.61%
Excellent+26 pts over 3 years
In 2023, the financial autonomy of KABLE DEPANNAGE (67.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 2.43 years
Excellent
In 2021, the repayment capacity of KABLE DEPANNAGE (0.00) 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 215.44. 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
215.44
Liquidity indicators evolution KABLE DEPANNAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
81.573
63.335
100.111
95.307
88.91
123.725
267.468
215.44
Interest coverage
-2.721
-7.976
0.765
0.842
0.126
0.157
None
None
Sector positioning
Liquidity ratio
215.442023
2021
2022
2023
Q1: 87.66
Med: 168.11
Q3: 344.28
Good+20 pts over 3 years
In 2023, the liquidity ratio of KABLE DEPANNAGE (215.44) 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
0.16x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 3.19x
Good
In 2021, the interest coverage of KABLE DEPANNAGE (0.2x) 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 KABLE DEPANNAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
98 131 €
20 186 €
-746 €
22 179 €
22 985 €
-31 657 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
72
36
61
106
171
137
0
0
Supplier payment term (days)
202
125
123
93
182
189
0
0
Positioning of KABLE DEPANNAGE in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 79 367€ to 404 331€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
79k€174k€404k€
174 576 €Range: 79 367€ - 404 331€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare KABLE DEPANNAGE with other companies in the same sector:
Yes, KABLE DEPANNAGE generated a net profit of 144 k€ in 2023.
Where is the headquarters of KABLE DEPANNAGE ?
The headquarters of KABLE DEPANNAGE is located in VILLETANEUSE (93430), in the department Seine-Saint-Denis.
Where to find the tax return of KABLE DEPANNAGE ?
The tax return of KABLE DEPANNAGE 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 KABLE DEPANNAGE operate?
KABLE DEPANNAGE operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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