Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-09-12 (8 years)Status: ActiveBusiness sector: Location de logementsLocation: LES BAUX-DE-PROVENCE (13520), Bouches-du-Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL CYRIANQUE : revenue, balance sheet and financial ratios
SARL CYRIANQUE is a French company
founded 8 years ago,
specialized in the sector Location de logements.
Based in LES BAUX-DE-PROVENCE (13520),
this company of category PME
shows in 2020 a revenue of 50 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL CYRIANQUE (SIREN 832135776)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
49 750 €
N/C
N/C
N/C
Net income
49 222 €
-29 303 €
-23 237 €
-10 210 €
-449 €
EBITDA
N/C
10 168 €
N/C
N/C
N/C
Net margin
N/C
-58.9%
N/C
N/C
N/C
Revenue and income statement
In 2021, SARL CYRIANQUE generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 222 €
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 -11867%. 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 -1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-11866.93%
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
-0.85%
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
2017
2018
2019
2020
2021
Debt ratio
8152.463
-7979.89
-3033.015
-2592.087
-11866.93
Financial autonomy
1.207
-1.269
-3.409
-4.009
-0.85
Repayment capacity
None
None
None
556.262
None
Cash flow / Revenue
None%
None%
None%
5.651%
None%
Sector positioning
Debt ratio
-11866.932021
2019
2020
2021
Q1: -311.81
Med: 0.0
Q3: 119.44
Excellent
In 2021, the debt ratio of SARL CYRIANQUE (-11866.93) 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
-0.85%2021
2019
2020
2021
Q1: 0.03%
Med: 43.93%
Q3: 98.52%
Average
In 2021, the financial autonomy of SARL CYRIANQUE (-0.8%) 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
556.26 years2020
2020
Q1: 0.0 years
Med: 0.3 years
Q3: 17.0 years
Watch
In 2020, the repayment capacity of SARL CYRIANQUE (556.26) 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 11590.11. 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
11590.108
Liquidity indicators evolution SARL CYRIANQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
25423.333
None
None
813.845
11590.108
Interest coverage
None
None
None
71.587
None
Sector positioning
Liquidity ratio
11590.112021
2020
2021
Q1: 11.2
Med: 131.36
Q3: 722.35
Excellent
In 2021, the liquidity ratio of SARL CYRIANQUE (11590.11) 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
71.59x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 20.7x
Excellent
In 2020, the interest coverage of SARL CYRIANQUE (71.6x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 SARL CYRIANQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
0 €
0 €
0 €
9 976 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
0
0
0
7
0
Positioning of SARL CYRIANQUE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 178 transactions of similar company sales
in 2021,
the value of SARL CYRIANQUE is estimated at
321 076 €
(range 133 322€ - 702 619€).
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
178 transactions
133k€321k€702k€
321 076 €Range: 133 322€ - 702 619€
NAF 5 année 2021
Valuation method used
Net Income Multiple
49 222 €
×
6.5x
=321 076 €
Range: 133 322€ - 702 619€
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 178 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 (Location de logements)
Compare SARL CYRIANQUE with other companies in the same sector:
Yes, SARL CYRIANQUE generated a net profit of 49 k€ in 2021.
Where is the headquarters of SARL CYRIANQUE ?
The headquarters of SARL CYRIANQUE is located in LES BAUX-DE-PROVENCE (13520), in the department Bouches-du-Rhone.
Where to find the tax return of SARL CYRIANQUE ?
The tax return of SARL CYRIANQUE 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 CYRIANQUE operate?
SARL CYRIANQUE operates in the sector Location de logements (NAF code 68.20A). 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