Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2011-09-01 (14 Jahre)Status: AktivBranche: Fabrication de meubles de cuisine Standort: BOUC-BEL-AIR (13320), Bouches-du-Rhone
EQUIPEMENT SUD CUISINES : revenue, balance sheet and financial ratios
EQUIPEMENT SUD CUISINES is a French company
founded 14 years ago,
specialized in the sector Fabrication de meubles de cuisine .
Based in BOUC-BEL-AIR (13320),
this company of category PME
shows in 2018 a revenue of 31 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - EQUIPEMENT SUD CUISINES (SIREN 534885488)
Kennzahl
2018
2017
2016
2015
2014
Umsatz
30 748 €
44 269 €
43 348 €
48 035 €
52 827 €
Nettoergebnis
-468 €
5 969 €
6 421 €
14 855 €
-8 240 €
EBITDA
930 €
8 325 €
6 160 €
14 498 €
-7 168 €
Nettomarge
-1.5%
13.5%
14.8%
30.9%
-15.6%
Umsatz und Gewinn- und Verlustrechnung
In 2018, EQUIPEMENT SUD CUISINES achieves revenue of 31 k€. Revenue is declining over the period 2014-2018 (CAGR: -12.7%). Significant drop of -31% vs 2017. After deducting consumption (19 k€), gross margin stands at 12 k€, i.e. a rate of 38%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 930 €, representing 3.0% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -89%, reducing margin by 15.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -468 € (-1.5% of revenue), which will impact equity.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
30 748 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
11 762 €
EBITDA (2018)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
930 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
931 €
Nettoergebnis (2018)
?
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 35%. 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).
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
34.917%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
-1.522%
Rückzahlungsfähigkeit (2018)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
-5.955
Entwicklung der Solvenzkennzahlen EQUIPEMENT SUD CUISINES
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
Verschuldungsgrad
-6.061
-66.762
100.549
24.651
34.917
Finanzielle Autonomie
22.92
23.091
12.024
13.053
18.442
Rückzahlungsfähigkeit
-0.132
0.134
0.434
0.467
-5.955
Cashflow / Umsatz
-15.598%
30.925%
14.813%
13.483%
-1.522%
Positionnement sectoriel
Debt ratio
34.922018
2016
2017
2018
Q1: 7.93
Méd: 31.53
Q3: 88.0
Average-24 pts über 3 Jahre
In 2018, the debt ratio of EQUIPEMENT SUD CUISINES (34.92) 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
18.44%2018
2016
2017
2018
Q1: 15.13%
Méd: 35.25%
Q3: 54.04%
Average
In 2018, the financial autonomy of EQUIPEMENT SUD CUISINES (18.4%) 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
-5.96 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 0.71 years
Q3: 2.08 years
Excellent-32 pts über 3 Jahre
In 2018, the repayment capacity of EQUIPEMENT SUD CUISINES (-5.96) 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 328.78. 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 10.5x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2018)
?
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
328.783
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen EQUIPEMENT SUD CUISINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2014
2015
2016
2017
2018
Liquiditätsquote
21.967
88.735
128.416
321.706
328.783
Zinsdeckung
-8.343
0.0
9.935
1.838
10.538
Positionnement sectoriel
Liquidity ratio
328.782018
2016
2017
2018
Q1: 130.13
Méd: 172.35
Q3: 273.18
Excellent+48 pts über 3 Jahre
In 2018, the liquidity ratio of EQUIPEMENT SUD CUISINES (328.78) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
10.54x2018
2016
2017
2018
Q1: 0.0x
Méd: 1.56x
Q3: 6.74x
Excellent
In 2018, the interest coverage of EQUIPEMENT SUD CUISINES (10.5x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Overall, WCR represents 52 days of revenue, i.e. 4 k€ to permanently finance. Over 2014-2018, WCR increased by +121%, requiring additional financing.
Operatives Working Capital (2018)
?
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
42 j
Lagerumschlag (2018)
?
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 (2018)
?
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
52 j
Entwicklung des Working Capital und der Zahlungsfristen EQUIPEMENT SUD CUISINES
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
BFR d'exploitation
-21 511 €
-7 086 €
-10 699 €
-904 €
4 421 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
0
0
58
11
14
Crédit fournisseurs (jours)
5
24
113
0
42
Positionnement de EQUIPEMENT SUD CUISINES dans son secteur
Vergleich mit der Branche Fabrication de meubles de cuisine
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 2 376€ to 7 601€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
2k€3k€7k€
3 986 €Range: 2 376€ - 7 601€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 40 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 de meubles de cuisine )
Compare EQUIPEMENT SUD CUISINES with other companies in the same sector:
Frequently asked questions about EQUIPEMENT SUD CUISINES
What is the revenue of EQUIPEMENT SUD CUISINES ?
The revenue of EQUIPEMENT SUD CUISINES in 2018 is 31 k€.
Is EQUIPEMENT SUD CUISINES profitable?
EQUIPEMENT SUD CUISINES recorded a net loss in 2018.
Where is the headquarters of EQUIPEMENT SUD CUISINES ?
The headquarters of EQUIPEMENT SUD CUISINES is located in BOUC-BEL-AIR (13320), in the department Bouches-du-Rhone.
Where to find the tax return of EQUIPEMENT SUD CUISINES ?
The tax return of EQUIPEMENT SUD CUISINES 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 EQUIPEMENT SUD CUISINES operate?
EQUIPEMENT SUD CUISINES operates in the sector Fabrication de meubles de cuisine (NAF code 31.02Z). 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