Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2019-10-22 (6 Jahre)Status: AktivBranche: Gestion de fondsStandort: CHANAT-LA-MOUTEYRE (63530), Puy-de-Dome
AUBERT MICHAUX GROUPE : revenue, balance sheet and financial ratios
AUBERT MICHAUX GROUPE is a French company
founded 6 years ago,
specialized in the sector Gestion de fonds.
Based in CHANAT-LA-MOUTEYRE (63530),
this company of category PME
shows in 2024 a revenue of 360 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AUBERT MICHAUX GROUPE (SIREN 879052546)
Kennzahl
2024
2023
2022
2021
2020
Umsatz
360 000 €
158 000 €
109 000 €
51 000 €
84 350 €
Nettoergebnis
650 346 €
70 570 €
139 958 €
3 907 €
7 643 €
EBITDA
61 785 €
-34 043 €
-3 055 €
12 593 €
17 859 €
Nettomarge
180.7%
44.7%
128.4%
7.7%
9.1%
Umsatz und Gewinn- und Verlustrechnung
In 2024, AUBERT MICHAUX GROUPE achieves revenue of 360 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +43.7%. Vs 2023, growth of +128% (158 k€ -> 360 k€). After deducting consumption (0 €), gross margin stands at 360 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 62 k€, representing 17.2% of revenue. Positive scissor effect: EBITDA margin improves by +38.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 650 k€, i.e. 180.7% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
360 000 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
360 000 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
61 785 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
60 588 €
Nettoergebnis (2024)
?
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 -13%. 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 -9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 181.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-13.141%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen AUBERT MICHAUX GROUPE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
2023
2024
Verschuldungsgrad
8779.346
7141.81
862.444
-75.643
-13.141
Finanzielle Autonomie
97.374
98.475
89.515
-12.091
-9.441
Rückzahlungsfähigkeit
124.681
208.157
4.801
-2.517
-0.184
Cashflow / Umsatz
9.061%
7.659%
128.402%
44.889%
181.022%
Positionnement sectoriel
Debt ratio
-13.142024
2022
2023
2024
Q1: 0.0
Méd: 8.29
Q3: 92.98
Excellent-50 pts über 3 Jahre
In 2024, the debt ratio of AUBERT MICHAUX GROUPE (-13.14) 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
-9.44%2024
2022
2023
2024
Q1: 4.66%
Méd: 48.47%
Q3: 87.35%
Average-50 pts über 3 Jahre
In 2024, the financial autonomy of AUBERT MICHAUX GROUPE (-9.4%) 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
-0.18 years2024
2022
2023
2024
Q1: -0.01 years
Méd: 0.0 years
Q3: 3.01 years
Excellent-50 pts über 3 Jahre
In 2024, the repayment capacity of AUBERT MICHAUX GROUPE (-0.18) 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 10.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
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
10.712
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen AUBERT MICHAUX GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2020
2021
2022
2023
2024
Liquiditätsquote
58.99
46.409
45.828
24.531
10.712
Zinsdeckung
49.482
64.679
-228.707
-58.376
0.0
Positionnement sectoriel
Liquidity ratio
10.712024
2022
2023
2024
Q1: 100.72
Méd: 472.35
Q3: 3121.45
Average
In 2024, the liquidity ratio of AUBERT MICHAUX GROUPE (10.71) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -71.24x
Méd: 0.0x
Q3: 0.0x
Good+25 pts über 3 Jahre
In 2024, the interest coverage of AUBERT MICHAUX GROUPE (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1 days. The company must finance 19 days of gap between collections and payments. WCR is negative (-429 days): operations structurally generate cash. Notable WCR improvement over the period (-40%), freeing up cash.
Operatives Working Capital (2024)
?
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
1 j
Lagerumschlag (2024)
?
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 (2024)
?
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
-429 j
Entwicklung des Working Capital und der Zahlungsfristen AUBERT MICHAUX GROUPE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
2023
2024
BFR d'exploitation
-307 588 €
-415 781 €
-409 837 €
-1 359 498 €
-429 318 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
0
0
0
34
20
Crédit fournisseurs (jours)
9
11
4
77
1
Positionnement de AUBERT MICHAUX GROUPE dans son secteur
Vergleich mit der Branche Gestion de fonds
Bewertungsschätzung
Based on 62 transactions of similar company sales
in 2024,
the value of AUBERT MICHAUX GROUPE is estimated at
1 142 465 €
(range 336 067€ - 2 329 782€).
With an EBITDA of 61 785€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.30x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
62 tx
336k€1142k€2329k€
1 142 465 €Range: 336 067€ - 2 329 782€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 785 €×4.8x
Estimation296 428 €
92 195€ - 667 309€
Revenue Multiple30%
360 000 €×0.30x
Estimation109 589 €
56 704€ - 305 139€
Net Income Multiple20%
650 346 €×7.4x
Estimation4 806 874 €
1 364 796€ - 9 522 930€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare AUBERT MICHAUX GROUPE with other companies in the same sector:
Frequently asked questions about AUBERT MICHAUX GROUPE
What is the revenue of AUBERT MICHAUX GROUPE ?
The revenue of AUBERT MICHAUX GROUPE in 2024 is 360 k€.
Is AUBERT MICHAUX GROUPE profitable?
Yes, AUBERT MICHAUX GROUPE generated a net profit of 650 k€ in 2024.
Where is the headquarters of AUBERT MICHAUX GROUPE ?
The headquarters of AUBERT MICHAUX GROUPE is located in CHANAT-LA-MOUTEYRE (63530), in the department Puy-de-Dome.
Where to find the tax return of AUBERT MICHAUX GROUPE ?
The tax return of AUBERT MICHAUX 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 AUBERT MICHAUX GROUPE operate?
AUBERT MICHAUX GROUPE operates in the sector Gestion de fonds (NAF code 66.30Z). 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