Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 1997-01-01 (29 Jahre)Status: AktivBranche: Fabrication d'autres articles de robinetterieStandort: JOINVILLE (52300), Haute-Marne
AVK HAUT MARNAISE : revenue, balance sheet and financial ratios
AVK HAUT MARNAISE is a French company
founded 29 years ago,
specialized in the sector Fabrication d'autres articles de robinetterie.
Based in JOINVILLE (52300),
this company of category ETI
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AVK HAUT MARNAISE (SIREN 410594774)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
2 806 850 €
2 866 931 €
1 729 159 €
2 150 359 €
1 807 845 €
1 393 577 €
1 528 274 €
1 732 956 €
1 556 948 €
Nettoergebnis
-750 583 €
-468 051 €
-455 137 €
-313 749 €
-581 901 €
-853 248 €
-888 015 €
-904 640 €
-1 447 191 €
EBITDA
-460 509 €
111 058 €
-359 001 €
-216 834 €
-522 790 €
-719 466 €
-794 705 €
-828 686 €
-1 209 022 €
Nettomarge
-26.7%
-16.3%
-26.3%
-14.6%
-32.2%
-61.2%
-58.1%
-52.2%
-93.0%
Umsatz und Gewinn- und Verlustrechnung
In 2024, AVK HAUT MARNAISE achieves revenue of 2.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.6%. Slight decline of -2% vs 2023. After deducting consumption (-308 k€), gross margin stands at 3.1 M€, i.e. a rate of 111%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -461 k€, representing -16.4% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -515%, reducing margin by 20.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -751 k€ (-26.7% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
2 806 850 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
3 114 611 €
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
-460 509 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-677 507 €
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 113%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
112.978%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen AVK HAUT MARNAISE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
606.423
-278.883
133.385
-368.479
-2762.165
-444.262
282.05
-1070.588
112.978
Finanzielle Autonomie
8.931
-35.104
21.722
-26.729
-2.591
-21.352
17.524
-5.937
24.988
Rückzahlungsfähigkeit
-0.801
-2.576
-0.625
-2.28
-2.422
-6.433
-2.291
37.578
-0.983
Cashflow / Umsatz
-86.883%
-45.246%
-54.006%
-54.084%
-30.416%
-11.626%
-23.706%
1.343%
-19.007%
Positionnement sectoriel
Debt ratio
112.982024
2022
2023
2024
Q1: 1.41
Méd: 11.15
Q3: 49.41
Watch-10 pts über 3 Jahre
In 2024, the debt ratio of AVK HAUT MARNAISE (112.98) 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
24.99%2024
2022
2023
2024
Q1: 33.0%
Méd: 54.96%
Q3: 70.68%
Watch
In 2024, the financial autonomy of AVK HAUT MARNAISE (25.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.98 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.28 years
Q3: 1.79 years
Excellent+7 pts über 3 Jahre
In 2024, the repayment capacity of AVK HAUT MARNAISE (-0.98) 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 202.46. 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
202.455
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen AVK HAUT MARNAISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
188.624
206.747
148.529
276.986
269.423
327.029
273.528
221.778
202.455
Zinsdeckung
-3.854
-5.813
-5.036
-5.273
-7.732
-18.638
-14.886
75.232
-17.051
Positionnement sectoriel
Liquidity ratio
202.462024
2022
2023
2024
Q1: 194.53
Méd: 300.65
Q3: 399.48
Average-20 pts über 3 Jahre
In 2024, the liquidity ratio of AVK HAUT MARNAISE (202.46) 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
-17.05x2024
2022
2023
2024
Q1: 0.02x
Méd: 1.87x
Q3: 6.99x
Watch
In 2024, the interest coverage of AVK HAUT MARNAISE (-17.1x) 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: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 126 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 136 days of revenue, i.e. 1.1 M€ to permanently finance.
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
34 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
126 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
136 j
Entwicklung des Working Capital und der Zahlungsfristen AVK HAUT MARNAISE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
1 118 698 €
1 253 100 €
992 583 €
1 054 784 €
1 274 856 €
1 158 312 €
1 313 486 €
1 600 522 €
1 058 940 €
Lagerumschlag (Tage)
230
222
239
233
186
175
261
154
126
Crédit clients (jours)
65
65
35
55
72
56
62
65
54
Crédit fournisseurs (jours)
116
113
138
77
79
46
65
67
34
Positionnement de AVK HAUT MARNAISE dans son secteur
Vergleich mit der Branche Fabrication d'autres articles de robinetterie
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 205 506€ to 668 451€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
205k€403k€668k€
403 821 €Range: 205 506€ - 668 451€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Fabrication d'autres articles de robinetterie)
Compare AVK HAUT MARNAISE with other companies in the same sector:
Frequently asked questions about AVK HAUT MARNAISE
What is the revenue of AVK HAUT MARNAISE ?
The revenue of AVK HAUT MARNAISE in 2024 is 2.8 M€.
Is AVK HAUT MARNAISE profitable?
AVK HAUT MARNAISE recorded a net loss in 2024.
Where is the headquarters of AVK HAUT MARNAISE ?
The headquarters of AVK HAUT MARNAISE is located in JOINVILLE (52300), in the department Haute-Marne.
Where to find the tax return of AVK HAUT MARNAISE ?
The tax return of AVK HAUT MARNAISE 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 AVK HAUT MARNAISE operate?
AVK HAUT MARNAISE operates in the sector Fabrication d'autres articles de robinetterie (NAF code 28.14Z). 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