Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2017-02-01 (9 Jahre)Status: AktivBranche: Autres activités de télécommunication Standort: STRASBOURG (67000), Bas-Rhin
AF INVEST : revenue, balance sheet and financial ratios
AF INVEST is a French company
founded 9 years ago,
specialized in the sector Autres activités de télécommunication .
Based in STRASBOURG (67000),
this company of category PME
shows in 2020 a revenue of 40 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AF INVEST (SIREN 827738741)
Kennzahl
2020
2019
2018
2017
Umsatz
40 087 €
37 914 €
20 604 €
10 056 €
Nettoergebnis
20 053 €
26 241 €
23 827 €
20 668 €
EBITDA
-7 395 €
12 712 €
10 125 €
1 667 €
Nettomarge
50.0%
69.2%
115.6%
205.5%
Umsatz und Gewinn- und Verlustrechnung
In 2020, AF INVEST achieves revenue of 40 k€. Over the period 2017-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +58.6%. Vs 2019: +6%. After deducting consumption (535 €), gross margin stands at 40 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -18.4% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -158%, reducing margin by 52.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 50.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
40 087 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
39 552 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-7 395 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-7 398 €
Nettoergebnis (2020)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 46.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
113.926%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
46.541%
Rückzahlungsfähigkeit (2020)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
5.726
Entwicklung der Solvenzkennzahlen AF INVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
Verschuldungsgrad
496.853
251.387
79.674
113.926
Finanzielle Autonomie
16.389
27.62
53.644
44.867
Rückzahlungsfähigkeit
9.142
5.75
2.451
5.726
Cashflow / Umsatz
165.752%
115.643%
69.212%
46.541%
Positionnement sectoriel
Debt ratio
113.932020
2018
2019
2020
Q1: 0.0
Méd: 8.94
Q3: 86.86
Watch
In 2020, the debt ratio of AF INVEST (113.93) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
44.87%2020
2018
2019
2020
Q1: 3.43%
Méd: 24.19%
Q3: 50.57%
Good+19 pts über 3 Jahre
In 2020, the financial autonomy of AF INVEST (44.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
5.73 years2020
2018
2019
2020
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.04 years
Average
In 2020, the repayment capacity of AF INVEST (5.73) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 760.57. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2020)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
760.572
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
Liquiditätsquote
1030.991
882.619
82.518
760.572
Zinsdeckung
59.688
15.872
10.171
-4.706
Positionnement sectoriel
Liquidity ratio
760.572020
2018
2019
2020
Q1: 113.13
Méd: 173.38
Q3: 270.2
Excellent
In 2020, the liquidity ratio of AF INVEST (760.57) 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
-4.71x2020
2018
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 1.09x
Average-50 pts über 3 Jahre
In 2020, the interest coverage of AF INVEST (-4.7x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). Overall, WCR represents 2 days of revenue, i.e. 206 € to permanently finance. Notable WCR improvement over the period (-93%), freeing up cash.
Operatives Working Capital (2020)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
88 j
Lagerumschlag (2020)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2020)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
2 j
Entwicklung des Working Capital und der Zahlungsfristen AF INVEST
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
BFR d'exploitation
2 827 €
1 193 €
-3 769 €
206 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
175
82
0
46
Crédit fournisseurs (jours)
75
354
134
88
Positionnement de AF INVEST dans son secteur
Vergleich mit der Branche Autres activités de télécommunication
Bewertungsschätzung
Based on 101 transactions of similar company sales
(all years),
the value of AF INVEST is estimated at
11 044 €
(range 4 407€ - 46 961€).
The price/revenue ratio is 0.13x
(conservative valuation).
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 value2020
101 transactions
4k€11k€46k€
11 044 €Range: 4 407€ - 46 961€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
40 087 €×0.13x
Estimation5 115 €
3 081€ - 33 655€
Net Income Multiple20%
20 053 €×1.0x
Estimation19 939 €
6 398€ - 66 921€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare AF INVEST with other companies in the same sector:
Yes, AF INVEST generated a net profit of 20 k€ in 2020.
Where is the headquarters of AF INVEST ?
The headquarters of AF INVEST is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of AF INVEST ?
The tax return of AF INVEST 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 AF INVEST operate?
AF INVEST operates in the sector Autres activités de télécommunication (NAF code 61.90Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen