Employees: NN (None)Legal category: 5485Size: PMECreation date: 2010-01-01 (16 years)Status: ActiveBusiness sector: Activités vétérinairesLocation: LE VIGEN (87110), Haute-Vienne
SELARL CORNEE : revenue, balance sheet and financial ratios
SELARL CORNEE is a French company
founded 16 years ago,
specialized in the sector Activités vétérinaires.
Based in LE VIGEN (87110),
this company of category PME
shows in 2017 a revenue of 34 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SELARL CORNEE (SIREN 520674920)
Indicator
2017
2016
Revenue
33 926 €
27 489 €
Net income
915 €
268 €
EBITDA
1 246 €
1 650 €
Net margin
2.7%
1.0%
Revenue and income statement
En 2017, SELARL CORNEE alcanza unos ingresos de 34 k€. Vs 2016, crecimiento de +23% (27 k€ -> 34 k€). Tras deducir el consumo (26 k€), el margen bruto se sitúa en 7 k€, es decir, una tasa del 22%. El EBITDA alcanza 1 k€, representando el 3.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+23%), el EBITDA varía en -24%, reduciendo el margen en 2.3 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 915 €, es decir, el 2.7% de los ingresos.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 926 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 455 €
EBITDA (2017)
?
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
1 246 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
915 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
915 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 373%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 72%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 3.7% de los ingresos.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
372.967%
Financial autonomy (2017)
?
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
72.154%
Cash flow / Revenue (2017)
?
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
3.667%
Repayment capacity (2017)
?
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
0.0
Solvency indicators evolution SELARL CORNEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
405.176
372.967
Financial autonomy
63.739
72.154
Repayment capacity
0.0
0.0
Cash flow / Revenue
5.995%
3.667%
Sector positioning
Ratio de endeudamiento
372.972017
2016
2017
Q1: 13.87
Med: 41.55
Q3: 117.35
Vigilar
En 2017, el ratio de endeudamiento de SELARL CORNEE (372.97) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
72.15%2017
2016
2017
Q1: 30.27%
Med: 49.8%
Q3: 66.73%
Excelente
En 2017, el autonomía financiera de SELARL CORNEE (72.2%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.0 ans2017
2016
2017
Q1: 0.3 ans
Med: 1.69 ans
Q3: 3.78 ans
Excelente
En 2017, el capacidad de reembolso de SELARL CORNEE (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 124.00. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2017)
?
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
123.998
Interest coverage (2017)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution SELARL CORNEE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
117.268
123.998
Interest coverage
0.0
0.0
Sector positioning
Ratio de liquidez
124.02017
2016
2017
Q1: 148.23
Med: 216.1
Q3: 307.98
Vigilar
En 2017, el ratio de liquidez de SELARL CORNEE (124.00) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
0.0x2017
2016
2017
Q1: 0.2x
Med: 2.44x
Q3: 5.78x
Average
En 2017, el cobertura de intereses de SELARL CORNEE (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 160 días. Plazo proveedores: 21 días. El desfase de 139 días pesa sobre la tesorería. La rotación de existencias es de 64 días. El FM representa 47 días de ingresos.
Operating WCR (2017)
?
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
4 397 €
Customer credit (2017)
?
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
160 j
Supplier credit (2017)
?
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
21 j
Inventory turnover (2017)
?
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
64 j
WCR in days of revenue (2017)
?
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
47 j
WCR and payment terms evolution SELARL CORNEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
543 €
4 397 €
Inventory turnover (days)
79
64
Customer payment term (days)
197
160
Supplier payment term (days)
45
21
Positioning of SELARL CORNEE in its sector
Comparison with sector Activités vétérinaires
Similar companies (Activités vétérinaires)
Compare SELARL CORNEE with other companies in the same sector:
Yes, SELARL CORNEE generated a net profit of 915€ in 2017.
Where is the headquarters of SELARL CORNEE ?
The headquarters of SELARL CORNEE is located in LE VIGEN (87110), in the department Haute-Vienne.
Where to find the tax return of SELARL CORNEE ?
The tax return of SELARL CORNEE 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 SELARL CORNEE operate?
SELARL CORNEE operates in the sector Activités vétérinaires (NAF code 75.00Z). 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