LES CELLIERS DE L'ISSOLE : revenue, balance sheet and financial ratios
LES CELLIERS DE L'ISSOLE is a French company
founded 126 years ago,
specialized in the sector Vinification.
Based in FLASSANS-SUR-ISSOLE (83340),
this company of category PME
shows in 2023 a revenue of 16.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES CELLIERS DE L'ISSOLE (SIREN 783069214)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
15 961 275 €
15 338 152 €
12 650 288 €
10 060 077 €
10 184 361 €
8 183 285 €
7 419 778 €
8 364 970 €
Net income
23 221 €
20 187 €
51 257 €
8 167 €
0 €
-6 €
20 000 €
-74 171 €
2 499 €
500 €
EBITDA
N/C
N/C
602 176 €
463 785 €
488 525 €
220 156 €
273 461 €
165 402 €
262 158 €
250 407 €
Net margin
N/C
N/C
0.3%
0.1%
0.0%
-0.0%
0.2%
-0.9%
0.0%
0.0%
Revenue and income statement
In 2025, LES CELLIERS DE L'ISSOLE generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 500 € -> 23 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 221 €
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 247%. 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 27%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
246.708%
Financial autonomy (2025)
?
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
27.432%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES CELLIERS DE L'ISSOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
275.775
254.883
288.497
351.223
401.276
417.254
317.521
315.008
242.157
246.708
Financial autonomy
25.655
26.68
24.297
20.475
18.915
18.762
21.606
23.028
28.037
27.432
Repayment capacity
36.469
31.601
63.095
45.15
77.086
33.46
39.193
28.42
None
None
Cash flow / Revenue
2.275%
2.75%
1.372%
1.967%
1.716%
3.256%
2.382%
3.508%
None%
None%
Sector positioning
Debt ratio
246.712025
2023
2024
2025
Q1: 16.73
Med: 37.11
Q3: 95.32
Watch
In 2025, the debt ratio of LES CELLIERS DE L'ISSOLE (246.71) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
27.43%2025
2023
2024
2025
Q1: 33.2%
Med: 44.48%
Q3: 60.74%
Watch
In 2025, the financial autonomy of LES CELLIERS DE L'ISSOLE (27.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
28.42 years2023
2023
Q1: 0.7 years
Med: 4.74 years
Q3: 12.27 years
Watch
In 2023, the repayment capacity of LES CELLIERS DE L'ISSOLE (28.42) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1080.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
1080.217
Liquidity indicators evolution LES CELLIERS DE L'ISSOLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
1873.442
1248.026
1243.151
887.933
1071.068
1850.209
540.761
1245.102
1218.369
1080.217
Interest coverage
19.394
16.545
20.707
11.346
15.525
14.452
16.429
11.528
None
None
Sector positioning
Liquidity ratio
1080.222025
2023
2024
2025
Q1: 154.34
Med: 246.89
Q3: 657.61
Excellent
In 2025, the liquidity ratio of LES CELLIERS DE L'ISSOLE (1080.22) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
11.53x2023
2023
Q1: 0.87x
Med: 4.86x
Q3: 12.52x
Good
In 2023, the interest coverage of LES CELLIERS DE L'ISSOLE (11.5x) 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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 LES CELLIERS DE L'ISSOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
3 572 930 €
3 595 328 €
3 708 337 €
4 423 679 €
6 164 212 €
5 128 933 €
4 256 951 €
5 953 396 €
0 €
0 €
Inventory turnover (days)
77
73
63
79
137
55
43
56
0
0
Customer payment term (days)
66
90
88
86
76
78
74
70
0
0
Supplier payment term (days)
5
8
11
6
23
11
9
14
0
0
Positioning of LES CELLIERS DE L'ISSOLE in its sector
Comparison with sector Vinification
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of LES CELLIERS DE L'ISSOLE is estimated at
37 906 €
(range 21 365€ - 104 308€).
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 value2025
55 tx
21k€37k€104k€
37 906 €Range: 21 365€ - 104 308€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
23 221 €
×
1.6x
=37 907 €
Range: 21 366€ - 104 309€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Vinification)
Compare LES CELLIERS DE L'ISSOLE with other companies in the same sector:
Frequently asked questions about LES CELLIERS DE L'ISSOLE
What is the revenue of LES CELLIERS DE L'ISSOLE ?
The revenue of LES CELLIERS DE L'ISSOLE in 2023 is 16.0 M€.
Is LES CELLIERS DE L'ISSOLE profitable?
Yes, LES CELLIERS DE L'ISSOLE generated a net profit of 23 k€ in 2025.
Where is the headquarters of LES CELLIERS DE L'ISSOLE ?
The headquarters of LES CELLIERS DE L'ISSOLE is located in FLASSANS-SUR-ISSOLE (83340), in the department Var.
Where to find the tax return of LES CELLIERS DE L'ISSOLE ?
The tax return of LES CELLIERS DE L'ISSOLE 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 LES CELLIERS DE L'ISSOLE operate?
LES CELLIERS DE L'ISSOLE operates in the sector Vinification (NAF code 11.02B). 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