Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2013-09-09 (12 Jahre)Status: AktivBranche: Location de logementsStandort: TOURRETTE-LEVENS (06690), Alpes-Maritimes
KOECHLIN BUSINESS MANAGEMENT : revenue, balance sheet and financial ratios
KOECHLIN BUSINESS MANAGEMENT is a French company
founded 12 years ago,
specialized in the sector Location de logements.
Based in TOURRETTE-LEVENS (06690),
this company of category PME
shows in 2018 a revenue of 79 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - KOECHLIN BUSINESS MANAGEMENT (SIREN 795252048)
Kennzahl
2018
2017
2016
Umsatz
78 568 €
87 815 €
78 355 €
Nettoergebnis
5 771 €
2 111 €
1 978 €
EBITDA
10 926 €
8 543 €
5 052 €
Nettomarge
7.3%
2.4%
2.5%
Umsatz und Gewinn- und Verlustrechnung
In 2018, KOECHLIN BUSINESS MANAGEMENT achieves revenue of 79 k€. Revenue is growing positively over 3 years (CAGR: +0.1%). Significant drop of -11% vs 2017. After deducting consumption (0 €), gross margin stands at 79 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 11 k€, representing 13.9% of revenue. Positive scissor effect: EBITDA margin improves by +4.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6 k€, i.e. 7.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
78 568 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
78 568 €
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
10 926 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
6 078 €
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 90%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
90.448%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen KOECHLIN BUSINESS MANAGEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
Verschuldungsgrad
1288.776
346.425
90.448
Finanzielle Autonomie
84.445
54.117
47.492
Rückzahlungsfähigkeit
3.192
1.724
0.509
Cashflow / Umsatz
7.053%
7.968%
13.442%
Positionnement sectoriel
Debt ratio
90.452018
2016
2017
2018
Q1: -256.24
Méd: 0.0
Q3: 122.18
Average-6 pts über 3 Jahre
In 2018, the debt ratio of KOECHLIN BUSINESS MANAGEMENT (90.45) 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
47.49%2018
2016
2017
2018
Q1: 0.4%
Méd: 44.29%
Q3: 98.81%
Good-16 pts über 3 Jahre
In 2018, the financial autonomy of KOECHLIN BUSINESS MANAGEMENT (47.5%) 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
0.51 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 1.13 years
Q3: 19.18 years
Good-17 pts über 3 Jahre
In 2018, the repayment capacity of KOECHLIN BUSINESS MANAGEMENT (0.51) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 233.13. 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 2.8x. Financial charges are adequately covered by operations.
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
233.133
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen KOECHLIN BUSINESS MANAGEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
Liquiditätsquote
32.849
101.897
233.133
Zinsdeckung
14.41
6.099
2.81
Positionnement sectoriel
Liquidity ratio
233.132018
2016
2017
2018
Q1: 12.02
Méd: 150.04
Q3: 815.81
Good+24 pts über 3 Jahre
In 2018, the liquidity ratio of KOECHLIN BUSINESS MANAGEMENT (233.13) 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
2.81x2018
2016
2017
2018
Q1: 0.0x
Méd: 0.82x
Q3: 29.06x
Good-5 pts über 3 Jahre
In 2018, the interest coverage of KOECHLIN BUSINESS MANAGEMENT (2.8x) 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. Overall, WCR represents 5 days of revenue, i.e. 1 k€ to permanently finance. Over 2016-2018, WCR increased by +157%, 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
0 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
5 j
Entwicklung des Working Capital und der Zahlungsfristen KOECHLIN BUSINESS MANAGEMENT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
BFR d'exploitation
-1 927 €
-747 €
1 097 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
0
20
0
Crédit fournisseurs (jours)
8
26
0
Positionnement de KOECHLIN BUSINESS MANAGEMENT dans son secteur
Vergleich mit der Branche Location de logements
Bewertungsschätzung
Based on 184 transactions of similar company sales
in 2018,
the value of KOECHLIN BUSINESS MANAGEMENT is estimated at
43 182 €
(range 16 380€ - 96 620€).
With an EBITDA of 10 926€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.55x
(in line with sector norms).
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 value2018
184 transactions
16k€43k€96k€
43 182 €Range: 16 380€ - 96 620€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 926 €×4.3x
Estimation47 499 €
16 111€ - 84 686€
Revenue Multiple30%
78 568 €×0.55x
Estimation43 513 €
20 507€ - 140 348€
Net Income Multiple20%
5 771 €×5.5x
Estimation31 897 €
10 864€ - 60 864€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 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 (Location de logements)
Compare KOECHLIN BUSINESS MANAGEMENT with other companies in the same sector:
Frequently asked questions about KOECHLIN BUSINESS MANAGEMENT
What is the revenue of KOECHLIN BUSINESS MANAGEMENT ?
The revenue of KOECHLIN BUSINESS MANAGEMENT in 2018 is 79 k€.
Is KOECHLIN BUSINESS MANAGEMENT profitable?
Yes, KOECHLIN BUSINESS MANAGEMENT generated a net profit of 6 k€ in 2018.
Where is the headquarters of KOECHLIN BUSINESS MANAGEMENT ?
The headquarters of KOECHLIN BUSINESS MANAGEMENT is located in TOURRETTE-LEVENS (06690), in the department Alpes-Maritimes.
Where to find the tax return of KOECHLIN BUSINESS MANAGEMENT ?
The tax return of KOECHLIN BUSINESS MANAGEMENT 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 KOECHLIN BUSINESS MANAGEMENT operate?
KOECHLIN BUSINESS MANAGEMENT operates in the sector Location de logements (NAF code 68.20A). 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