BIENVERT PAYSAGE EURL : revenue, balance sheet and financial ratios
BIENVERT PAYSAGE EURL is a French company
founded 17 years ago,
specialized in the sector Services d'aménagement paysager .
Based in BOISSY-L'AILLERIE (95650),
this company of category PME
shows in 2019 a revenue of 174 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2019, BIENVERT PAYSAGE EURL achieves revenue of 174 k€. Activity remains stable over the period (CAGR: -1.6%). Slight decline of -8% vs 2018. After deducting consumption (18 k€), gross margin stands at 156 k€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -13.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 368 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
174 068 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
155 610 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-23 290 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
1 893 €
Nettoergebnis (2019)
?
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
41.152%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen BIENVERT PAYSAGE EURL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
Verschuldungsgrad
496.826
185.748
28.772
41.152
Finanzielle Autonomie
4.442
10.289
19.204
22.955
Rückzahlungsfähigkeit
-0.229
-0.276
-0.104
-0.168
Cashflow / Umsatz
-28.047%
-15.99%
-15.206%
-14.262%
Positionnement sectoriel
Debt ratio
41.152019
2017
2018
2019
Q1: 3.21
Méd: 27.48
Q3: 85.9
Average-19 pts über 3 Jahre
In 2019, the debt ratio of BIENVERT PAYSAGE EURL (41.15) 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
22.95%2019
2017
2018
2019
Q1: 14.79%
Méd: 36.11%
Q3: 55.38%
Average+10 pts über 3 Jahre
In 2019, the financial autonomy of BIENVERT PAYSAGE EURL (22.9%) 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
-0.17 years2019
2017
2018
2019
Q1: 0.0 years
Méd: 0.42 years
Q3: 1.59 years
Excellent
In 2019, the repayment capacity of BIENVERT PAYSAGE EURL (-0.17) 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 126.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2019)
?
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
126.915
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen BIENVERT PAYSAGE EURL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
Liquiditätsquote
102.205
143.609
109.56
126.915
Zinsdeckung
-0.449
-1.12
-0.568
-0.919
Positionnement sectoriel
Liquidity ratio
126.922019
2017
2018
2019
Q1: 126.24
Méd: 185.56
Q3: 290.14
Average-9 pts über 3 Jahre
In 2019, the liquidity ratio of BIENVERT PAYSAGE EURL (126.92) 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
-0.92x2019
2017
2018
2019
Q1: 0.0x
Méd: 0.5x
Q3: 2.39x
Average
In 2019, the interest coverage of BIENVERT PAYSAGE EURL (-0.9x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The company must finance 12 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 53 days of revenue, i.e. 25 k€ to permanently finance. Over 2016-2019, WCR increased by +31%, requiring additional financing.
Operatives Working Capital (2019)
?
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
40 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
2 j
Working Capital in Umsatztagen (2019)
?
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
53 j
Entwicklung des Working Capital und der Zahlungsfristen BIENVERT PAYSAGE EURL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
BFR d'exploitation
19 477 €
29 010 €
23 298 €
25 417 €
Lagerumschlag (Tage)
0
0
0
2
Crédit clients (jours)
44
72
42
52
Crédit fournisseurs (jours)
38
44
49
40
Positionnement de BIENVERT PAYSAGE EURL dans son secteur
Vergleich mit der Branche Services d'aménagement paysager
Bewertungsschätzung
Based on 125 transactions of similar company sales
(all years),
the value of BIENVERT PAYSAGE EURL is estimated at
37 276 €
(range 19 042€ - 53 285€).
The price/revenue ratio is 0.35x
(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 value2019
125 transactions
19k€37k€53k€
37 276 €Range: 19 042€ - 53 285€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
174 068 €×0.35x
Estimation61 335 €
31 502€ - 87 045€
Net Income Multiple20%
368 €×3.2x
Estimation1 187 €
353€ - 2 646€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 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 (Services d'aménagement paysager )
Compare BIENVERT PAYSAGE EURL with other companies in the same sector:
Frequently asked questions about BIENVERT PAYSAGE EURL
What is the revenue of BIENVERT PAYSAGE EURL ?
The revenue of BIENVERT PAYSAGE EURL in 2019 is 174 k€.
Is BIENVERT PAYSAGE EURL profitable?
Yes, BIENVERT PAYSAGE EURL generated a net profit of 368€ in 2019.
Where is the headquarters of BIENVERT PAYSAGE EURL ?
The headquarters of BIENVERT PAYSAGE EURL is located in BOISSY-L'AILLERIE (95650), in the department Val-d'Oise.
Where to find the tax return of BIENVERT PAYSAGE EURL ?
The tax return of BIENVERT PAYSAGE EURL 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 BIENVERT PAYSAGE EURL operate?
BIENVERT PAYSAGE EURL operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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