Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-01 (13 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: TORCY (77200), Seine-et-Marne
SOCIETE NOUVELLE CCM : revenue, balance sheet and financial ratios
SOCIETE NOUVELLE CCM is a French company
founded 13 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in TORCY (77200),
this company of category PME
shows in 2023 a revenue of 92 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE NOUVELLE CCM (SIREN 751445271)
Indicator
2023
2022
2020
2019
2018
Revenue
91 575 €
51 473 €
276 227 €
330 013 €
340 380 €
Net income
1 532 €
886 €
28 214 €
36 523 €
45 113 €
EBITDA
1 618 €
603 €
34 182 €
54 696 €
46 680 €
Net margin
1.7%
1.7%
10.2%
11.1%
13.3%
Revenue and income statement
In 2023, SOCIETE NOUVELLE CCM achieves revenue of 92 k€. Revenue is declining over the period 2018-2023 (CAGR: -23.1%). Vs 2022, growth of +78% (51 k€ -> 92 k€). After deducting consumption (3 k€), gross margin stands at 89 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 1.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
91 575 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
88 630 €
EBITDA (2023)
?
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
1 618 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 618 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 532 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.8%
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 7%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.564%
Financial autonomy (2023)
?
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
5.597%
Cash flow / Revenue (2023)
?
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
1.675%
Repayment capacity (2023)
?
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
0.007
Solvency indicators evolution SOCIETE NOUVELLE CCM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
Debt ratio
21.737
2.069
0.27
0.375
6.564
Financial autonomy
12.212
1.49
0.23
0.349
5.597
Repayment capacity
0.004
0.014
0.009
0.652
0.007
Cash flow / Revenue
13.254%
11.067%
10.214%
1.721%
1.675%
Sector positioning
Debt ratio
6.562023
2020
2022
2023
Q1: 0.0
Med: 8.57
Q3: 49.39
Good+19 pts over 3 years
In 2023, the debt ratio of SOCIETE NOUVELLE CCM (6.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
5.6%2023
2020
2022
2023
Q1: 14.03%
Med: 47.19%
Q3: 74.22%
Average
In 2023, the financial autonomy of SOCIETE NOUVELLE CCM (5.6%) 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
0.01 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.13 years
Q3: 2.02 years
Good
In 2023, the repayment capacity of SOCIETE NOUVELLE CCM (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 679.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 81.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
679.019
Interest coverage (2023)
?
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
81.335
Liquidity indicators evolution SOCIETE NOUVELLE CCM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2022
2023
Liquidity ratio
228.831
361.438
688.807
1490.02
679.019
Interest coverage
5.658
8.754
6.808
110.945
81.335
Sector positioning
Liquidity ratio
679.022023
2020
2022
2023
Q1: 123.62
Med: 243.64
Q3: 585.08
Excellent
In 2023, the liquidity ratio of SOCIETE NOUVELLE CCM (679.02) 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
81.33x2023
2020
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.99x
Excellent
In 2023, the interest coverage of SOCIETE NOUVELLE CCM (81.3x) 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. Excellent situation: suppliers finance 95 days of the operating cycle (retail model). WCR is negative (-104 days): operations structurally generate cash. Over 2018-2023, WCR increased by +63%, requiring additional financing.
Operating WCR (2023)
?
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
-26 569 €
Customer credit (2023)
?
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
1 j
Supplier credit (2023)
?
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
96 j
Inventory turnover (2023)
?
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 (2023)
?
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
-104 j
WCR and payment terms evolution SOCIETE NOUVELLE CCM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
Operating WCR
-71 190 €
-49 254 €
-26 521 €
-10 930 €
-26 569 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
1
1
Supplier payment term (days)
147
139
86
97
96
Positioning of SOCIETE NOUVELLE CCM in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of SOCIETE NOUVELLE CCM is estimated at
28 585 €
(range 8 071€ - 58 011€).
With an EBITDA of 1 618€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(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.
Estimated enterprise value2023
193 transactions
8k€28k€58k€
28 585 €Range: 8 071€ - 58 011€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 618 €×1.2x
Estimation1 959 €
506€ - 9 998€
Revenue Multiple30%
91 575 €×0.98x
Estimation89 966 €
25 088€ - 167 321€
Net Income Multiple20%
1 532 €×2.0x
Estimation3 083 €
1 459€ - 14 079€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare SOCIETE NOUVELLE CCM with other companies in the same sector:
Frequently asked questions about SOCIETE NOUVELLE CCM
What is the revenue of SOCIETE NOUVELLE CCM ?
The revenue of SOCIETE NOUVELLE CCM in 2023 is 92 k€.
Is SOCIETE NOUVELLE CCM profitable?
Yes, SOCIETE NOUVELLE CCM generated a net profit of 2 k€ in 2023.
Where is the headquarters of SOCIETE NOUVELLE CCM ?
The headquarters of SOCIETE NOUVELLE CCM is located in TORCY (77200), in the department Seine-et-Marne.
Where to find the tax return of SOCIETE NOUVELLE CCM ?
The tax return of SOCIETE NOUVELLE CCM 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 SOCIETE NOUVELLE CCM operate?
SOCIETE NOUVELLE CCM operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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