Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2013-03-04 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: COGNAC (16100), Charente
REMY COINTREAU LIBRA : revenue, balance sheet and financial ratios
REMY COINTREAU LIBRA is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in COGNAC (16100),
this company of category GE
shows in 2024 a revenue of 394 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REMY COINTREAU LIBRA (SIREN 791791551)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
393 840 €
473 014 €
390 581 €
159 812 €
N/C
N/C
N/C
N/C
Net income
-631 963 €
-284 610 €
-151 255 €
-914 321 €
-2 691 €
-2 421 €
-2 070 €
-3 569 €
EBITDA
-34 754 €
-42 781 €
-118 933 €
-914 584 €
-2 691 €
-2 421 €
-2 070 €
-3 569 €
Net margin
-160.5%
-60.2%
-38.7%
-572.1%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, REMY COINTREAU LIBRA achieves revenue of 394 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +35.1%. Significant drop of -17% vs 2023. After deducting consumption (0 €), gross margin stands at 394 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 -35 k€, representing -8.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -632 k€ (-160.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
393 840 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
393 840 €
EBITDA (2024)
?
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
-34 754 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-34 753 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-631 963 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.8%
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 155%. 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 39%. The balance between equity and debt is satisfactory.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
154.947%
Financial autonomy (2024)
?
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
39.186%
Cash flow / Revenue (2024)
?
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
-160.462%
Repayment capacity (2024)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
136.403
154.947
Financial autonomy
90.238
91.143
89.493
94.955
71.862
38.759
42.045
39.186
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
-36.649
-19.736
Cash flow / Revenue
None%
None%
None%
None%
-572.123%
-38.726%
-68.31%
-160.462%
Sector positioning
Debt ratio
154.952024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+50 pts over 3 years
In 2024, the debt ratio of REMY COINTREAU LIBRA (154.95) 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
39.19%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of REMY COINTREAU LIBRA (39.2%) 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
-19.74 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of REMY COINTREAU LIBRA (-19.74) 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 108.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
108.946
Interest coverage (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1024.889
1129.723
951.786
1982.083
232.79
18.443
102.432
108.946
Interest coverage
0.0
0.0
0.0
0.0
-1.147
-28.15
-715.336
-1718.392
Sector positioning
Liquidity ratio
108.952024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of REMY COINTREAU LIBRA (108.95) 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
-1718.39x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-12 pts over 3 years
In 2024, the interest coverage of REMY COINTREAU LIBRA (-1718.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Overall, WCR represents 3 days of revenue, i.e. 4 k€ to permanently finance.
Operating WCR (2024)
?
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
3 659 €
Customer credit (2024)
?
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 (2024)
?
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
1 j
Inventory turnover (2024)
?
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 (2024)
?
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
3 j
WCR and payment terms evolution REMY COINTREAU LIBRA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
4 855 411 €
-11 500 173 €
119 455 €
3 659 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
200
37
69
0
Supplier payment term (days)
179
254
222
187
32
38
68
1
Positioning of REMY COINTREAU LIBRA in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of REMY COINTREAU LIBRA is estimated at
231 881 €
(range 144 259€ - 275 663€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
144k€231k€275k€
231 881 €Range: 144 259€ - 275 663€
NAF 5 année 2024
Valuation method used
Revenue Multiple
393 840 €
×
0.59x
=231 882 €
Range: 144 260€ - 275 664€
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 54 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 REMY COINTREAU LIBRA with other companies in the same sector:
Frequently asked questions about REMY COINTREAU LIBRA
What is the revenue of REMY COINTREAU LIBRA ?
The revenue of REMY COINTREAU LIBRA in 2024 is 394 k€.
Is REMY COINTREAU LIBRA profitable?
REMY COINTREAU LIBRA recorded a net loss in 2024.
Where is the headquarters of REMY COINTREAU LIBRA ?
The headquarters of REMY COINTREAU LIBRA is located in COGNAC (16100), in the department Charente.
Where to find the tax return of REMY COINTREAU LIBRA ?
The tax return of REMY COINTREAU LIBRA 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 REMY COINTREAU LIBRA operate?
REMY COINTREAU LIBRA 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