Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-06-04 (10 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: LA SENTINELLE (59174), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL CYCLOZ : revenue, balance sheet and financial ratios
SARL CYCLOZ is a French company
founded 10 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in LA SENTINELLE (59174),
this company of category PME
shows in 2021 a net income positive of 94 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, SARL CYCLOZ generates positive net income of 94 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2021: 33 k€ -> 94 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
93 561 €
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 151%. 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 ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
150.766%
Financial autonomy (2021)
?
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
28.712%
Asset age ratio (2021)
?
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
2020
2021
Debt ratio
397.261
150.766
Financial autonomy
12.944
28.712
Repayment capacity
None
None
Cash flow / Revenue
None%
None%
Sector positioning
Debt ratio
150.772021
2020
2021
Q1: 12.75
Med: 57.61
Q3: 137.28
Average
In 2021, the debt ratio of SARL CYCLOZ (150.77) 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
28.71%2021
2020
2021
Q1: 19.29%
Med: 34.52%
Q3: 52.88%
Average+16 pts over 2 years
In 2021, the financial autonomy of SARL CYCLOZ (28.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 262.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
262.189
Liquidity indicators evolution SARL CYCLOZ
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
Liquidity ratio
180.596
262.189
Interest coverage
None
None
Sector positioning
Liquidity ratio
262.192021
2020
2021
Q1: 165.14
Med: 227.57
Q3: 329.43
Good+28 pts over 2 years
In 2021, the liquidity ratio of SARL CYCLOZ (262.19) 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.
Positioning of SARL CYCLOZ in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of SARL CYCLOZ is estimated at
240 811 €
(range 143 720€ - 629 616€).
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.
Estimated enterprise value2021
137 transactions
143k€240k€629k€
240 811 €Range: 143 720€ - 629 616€
NAF 5 all-time
Valuation method used
Net Income Multiple
93 561 €
×
2.6x
=240 811 €
Range: 143 721€ - 629 616€
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 137 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 (Commerce et réparation de motocycles)
Compare SARL CYCLOZ with other companies in the same sector:
The revenue of SARL CYCLOZ is not publicly disclosed (confidential accounts filed with INPI).
Is SARL CYCLOZ profitable?
Yes, SARL CYCLOZ generated a net profit of 94 k€ in 2021.
Where is the headquarters of SARL CYCLOZ ?
The headquarters of SARL CYCLOZ is located in LA SENTINELLE (59174), in the department Nord.
Where to find the tax return of SARL CYCLOZ ?
The tax return of SARL CYCLOZ 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 SARL CYCLOZ operate?
SARL CYCLOZ operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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