Mitarbeiter: 22 (2023.0)Rechtsform: SA (autres)Größe: ETIGründungsdatum: 1993-07-01 (32 Jahre)Status: AktivBranche: Construction de maisons individuellesStandort: DECINES-CHARPIEU (69150), Rhone
A.S.T. GROUPE : revenue, balance sheet and financial ratios
A.S.T. GROUPE is a French company
founded 32 years ago,
specialized in the sector Construction de maisons individuelles.
Based in DECINES-CHARPIEU (69150),
this company of category ETI
shows in 2022 a revenue of 62.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - A.S.T. GROUPE (SIREN 392549820)
Kennzahl
2022
2021
2020
2019
2018
2017
2016
Umsatz
62 917 333 €
75 025 930 €
85 726 000 €
89 911 000 €
112 512 000 €
114 211 000 €
101 284 000 €
Nettoergebnis
-6 494 304 €
2 903 596 €
4 107 000 €
-1 213 000 €
599 000 €
7 721 000 €
4 063 000 €
EBITDA
-6 250 310 €
-1 255 410 €
1 760 000 €
-1 455 000 €
340 000 €
6 555 000 €
4 985 000 €
Nettomarge
-10.3%
3.9%
4.8%
-1.3%
0.5%
6.8%
4.0%
Umsatz und Gewinn- und Verlustrechnung
In 2022, A.S.T. GROUPE achieves revenue of 62.9 M€. Revenue is declining over the period 2016-2022 (CAGR: -7.6%). Significant drop of -16% vs 2021. After deducting consumption (40.1 M€), gross margin stands at 22.8 M€, i.e. a rate of 36%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6.3 M€, representing -9.9% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -398%, reducing margin by 8.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6.5 M€ (-10.3% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
62 917 333 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
22 768 809 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-6 250 310 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-8 204 137 €
Nettoergebnis (2022)
?
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 53%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
53.469%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
Verschuldungsgrad
39.997
57.048
77.134
93.749
89.206
41.234
53.469
Finanzielle Autonomie
40.802
38.585
35.959
34.072
34.475
42.797
34.762
Rückzahlungsfähigkeit
3.485
2.709
8.692
26.526
7.33
4.149
-12.687
Cashflow / Umsatz
3.98%
7.453%
3.108%
1.375%
5.548%
5.129%
-2.074%
Positionnement sectoriel
Debt ratio
53.472022
2020
2021
2022
Q1: 0.0
Méd: 13.81
Q3: 67.32
Average-6 pts über 3 Jahre
In 2022, the debt ratio of A.S.T. GROUPE (53.47) 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
34.76%2022
2020
2021
2022
Q1: 4.13%
Méd: 21.29%
Q3: 44.12%
Good
In 2022, the financial autonomy of A.S.T. GROUPE (34.8%) 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
-12.69 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.01 years
Q3: 1.27 years
Excellent-50 pts über 3 Jahre
In 2022, the repayment capacity of A.S.T. GROUPE (-12.69) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 178.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
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
178.697
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen A.S.T. GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
Liquiditätsquote
209.696
207.166
246.111
279.04
281.727
209.522
178.697
Zinsdeckung
7.021
3.783
107.647
-37.182
25.966
-21.25
-64.59
Positionnement sectoriel
Liquidity ratio
178.72022
2020
2021
2022
Q1: 122.21
Méd: 174.08
Q3: 267.5
Good-24 pts über 3 Jahre
In 2022, the liquidity ratio of A.S.T. GROUPE (178.70) 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.
Interest coverage
-64.59x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.0x
Q3: 1.56x
Watch-51 pts über 3 Jahre
In 2022, the interest coverage of A.S.T. GROUPE (-64.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 78 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 135 days of revenue, i.e. 23.6 M€ to permanently finance. Notable WCR improvement over the period (-53%), freeing up cash.
Operatives Working Capital (2022)
?
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
111 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
78 j
Working Capital in Umsatztagen (2022)
?
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
135 j
Entwicklung des Working Capital und der Zahlungsfristen A.S.T. GROUPE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
BFR d'exploitation
50 311 814 €
52 400 007 €
48 213 642 €
37 622 359 €
26 128 428 €
18 874 273 €
23 597 775 €
Lagerumschlag (Tage)
61
50
39
52
37
33
78
Crédit clients (jours)
53
50
52
47
50
45
68
Crédit fournisseurs (jours)
108
114
90
86
103
93
111
Positionnement de A.S.T. GROUPE dans son secteur
Vergleich mit der Branche Construction de maisons individuelles
Bewertungsschätzung
Based on 113 transactions of similar company sales
(all years),
the value of A.S.T. GROUPE is estimated at
6 923 188 €
(range 4 818 038€ - 27 144 578€).
The price/revenue ratio is 0.11x
(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 value2022
113 transactions
4818k€6923k€27144k€
6 923 188 €Range: 4 818 038€ - 27 144 578€
NAF 5 all-time
Valuation method used
Revenue Multiple
62 917 333 €
×
0.11x
=6 923 188 €
Range: 4 818 039€ - 27 144 579€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction de maisons individuelles)
Compare A.S.T. GROUPE with other companies in the same sector:
The headquarters of A.S.T. GROUPE is located in DECINES-CHARPIEU (69150), in the department Rhone.
Where to find the tax return of A.S.T. GROUPE ?
The tax return of A.S.T. GROUPE 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 A.S.T. GROUPE operate?
A.S.T. GROUPE operates in the sector Construction de maisons individuelles (NAF code 41.20A). 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