Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-08-01 (22 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: COGNAC (16100), Charente
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MIROITERIE DE COGNAC : revenue, balance sheet and financial ratios
MIROITERIE DE COGNAC is a French company
founded 22 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in COGNAC (16100),
this company of category PME
shows in 2023 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIROITERIE DE COGNAC (SIREN 451657175)
Indicator
2025
2024
2023
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 313 945 €
N/C
N/C
N/C
N/C
N/C
Net income
69 432 €
-81 122 €
27 331 €
14 174 €
16 162 €
-13 744 €
98 687 €
80 760 €
EBITDA
N/C
N/C
38 229 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
2.1%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, MIROITERIE DE COGNAC generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 81 k€ -> 69 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
69 432 €
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 70%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
70.316%
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
45.671%
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 MIROITERIE DE COGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2024
2025
Debt ratio
39.785
39.66
35.369
63.476
13.899
15.226
62.679
70.316
Financial autonomy
38.836
45.535
40.596
43.224
53.724
56.705
41.988
45.671
Repayment capacity
None
None
None
None
None
1.895
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
2.386%
None%
None%
Sector positioning
Debt ratio
70.322025
2023
2024
2025
Q1: 3.54
Med: 16.05
Q3: 46.81
Watch+23 pts over 3 years
In 2025, the debt ratio of MIROITERIE DE COGNAC (70.32) 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
45.67%2025
2023
2024
2025
Q1: 23.94%
Med: 44.45%
Q3: 60.71%
Good-23 pts over 3 years
In 2025, the financial autonomy of MIROITERIE DE COGNAC (45.7%) 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
1.9 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Watch
In 2023, the repayment capacity of MIROITERIE DE COGNAC (1.90) 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 233.89. 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
233.89
Liquidity indicators evolution MIROITERIE DE COGNAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
2024
2025
Liquidity ratio
147.782
193.16
145.963
248.673
181.987
181.644
176.263
233.89
Interest coverage
None
None
None
None
None
14.026
None
None
Sector positioning
Liquidity ratio
233.892025
2023
2024
2025
Q1: 157.86
Med: 219.14
Q3: 322.08
Good+13 pts over 3 years
In 2025, the liquidity ratio of MIROITERIE DE COGNAC (233.89) 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
14.03x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.37x
Excellent
In 2023, the interest coverage of MIROITERIE DE COGNAC (14.0x) 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.
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 MIROITERIE DE COGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
251 791 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
59
0
0
Customer payment term (days)
0
0
0
0
0
35
0
0
Supplier payment term (days)
0
0
0
0
0
40
0
0
Positioning of MIROITERIE DE COGNAC in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of MIROITERIE DE COGNAC is estimated at
206 485 €
(range 72 311€ - 393 189€).
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
88 tx
72k€206k€393k€
206 485 €Range: 72 311€ - 393 189€
NAF 5 all-time
Valuation method used
Net Income Multiple
69 432 €
×
3.0x
=206 486 €
Range: 72 311€ - 393 190€
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 88 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 (Travaux de peinture et vitrerie)
Compare MIROITERIE DE COGNAC with other companies in the same sector:
Frequently asked questions about MIROITERIE DE COGNAC
What is the revenue of MIROITERIE DE COGNAC ?
The revenue of MIROITERIE DE COGNAC in 2023 is 1.3 M€.
Is MIROITERIE DE COGNAC profitable?
Yes, MIROITERIE DE COGNAC generated a net profit of 69 k€ in 2025.
Where is the headquarters of MIROITERIE DE COGNAC ?
The headquarters of MIROITERIE DE COGNAC is located in COGNAC (16100), in the department Charente.
Where to find the tax return of MIROITERIE DE COGNAC ?
The tax return of MIROITERIE DE COGNAC 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 MIROITERIE DE COGNAC operate?
MIROITERIE DE COGNAC operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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