Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2020-02-21 (6 Jahre)Status: AktivBranche: Commerce d'alimentation généraleStandort: VERNAISON (69390), Rhone
AVOBOKO : revenue, balance sheet and financial ratios
AVOBOKO is a French company
founded 6 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in VERNAISON (69390),
this company of category PME
shows in 2024 a revenue of 210 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, AVOBOKO achieves revenue of 210 k€. Revenue is declining over the period 2021-2024 (CAGR: -16.6%). Vs 2023: +2%. After deducting consumption (126 k€), gross margin stands at 84 k€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5 k€, representing 2.6% of revenue. Positive scissor effect: EBITDA margin improves by +4.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 407 €, i.e. 0.2% 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
210 004 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
83 508 €
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
5 392 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
1 199 €
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
66.046%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2022
2023
2024
Verschuldungsgrad
219.471
209.118
93.734
66.046
Finanzielle Autonomie
52.36
53.363
21.527
17.82
Rückzahlungsfähigkeit
1.216
7.009
6.356
4.121
Cashflow / Umsatz
9.159%
2.443%
2.016%
2.206%
Positionnement sectoriel
Debt ratio
66.052024
2022
2023
2024
Q1: 0.0
Méd: 10.76
Q3: 74.43
Average
In 2024, the debt ratio of AVOBOKO (66.05) 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
17.82%2024
2022
2023
2024
Q1: 0.27%
Méd: 14.75%
Q3: 44.08%
Good-22 pts über 3 Jahre
In 2024, the financial autonomy of AVOBOKO (17.8%) 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
4.12 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.54 years
Average
In 2024, the repayment capacity of AVOBOKO (4.12) 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 155.81. 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 44.2x. Operating income very largely covers interest expenses: high safety margin.
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
155.815
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2021
2022
2023
2024
Liquiditätsquote
166.314
164.171
150.731
155.815
Zinsdeckung
3.686
15.241
-11.132
44.232
Positionnement sectoriel
Liquidity ratio
155.812024
2022
2023
2024
Q1: 87.5
Méd: 147.87
Q3: 244.64
Good-5 pts über 3 Jahre
In 2024, the liquidity ratio of AVOBOKO (155.81) 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
44.23x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.9x
Excellent
In 2024, the interest coverage of AVOBOKO (44.2x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. Favorable situation: supplier credit is longer than customer credit by 29 days. Inventory turnover is 47 days (= Average inventory / Cost of goods x 360). WCR is negative (-57 days): operations structurally generate cash. Over 2021-2024, WCR increased by +26%, requiring additional financing.
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
29 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
47 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
-57 j
Entwicklung des Working Capital und der Zahlungsfristen AVOBOKO
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2022
2023
2024
BFR d'exploitation
-45 320 €
-40 250 €
-40 469 €
-33 445 €
Lagerumschlag (Tage)
26
50
40
47
Crédit clients (jours)
1
3
10
0
Crédit fournisseurs (jours)
10
41
31
29
Positionnement de AVOBOKO dans son secteur
Vergleich mit der Branche Commerce d'alimentation générale
Bewertungsschätzung
Based on 551 transactions of similar company sales
in 2024,
the value of AVOBOKO is estimated at
27 705 €
(range 12 531€ - 54 823€).
With an EBITDA of 5 392€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(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 value2024
551 transactions
12k€27k€54k€
27 705 €Range: 12 531€ - 54 823€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 392 €×4.7x
Estimation25 493 €
8 885€ - 54 300€
Revenue Multiple30%
210 004 €×0.23x
Estimation48 283 €
26 252€ - 88 675€
Net Income Multiple20%
407 €×5.8x
Estimation2 371 €
1 070€ - 5 355€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Commerce d'alimentation générale)
Compare AVOBOKO with other companies in the same sector:
Yes, AVOBOKO generated a net profit of 407€ in 2024.
Where is the headquarters of AVOBOKO ?
The headquarters of AVOBOKO is located in VERNAISON (69390), in the department Rhone.
Where to find the tax return of AVOBOKO ?
The tax return of AVOBOKO 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 AVOBOKO operate?
AVOBOKO operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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