Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: NoneGründungsdatum: 2015-06-01 (10 Jahre)Status: AktivBranche: Travaux de menuiserie bois et PVCStandort: VILLEURBANNE (69100), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
KOUNZI AGENCEMENTS : revenue, balance sheet and financial ratios
KOUNZI AGENCEMENTS is a French company
founded 10 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in VILLEURBANNE (69100),
this company of category PME
shows in 2015 a revenue of 30 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2015, KOUNZI AGENCEMENTS achieves revenue of 30 k€. After deducting consumption (0 €), gross margin stands at 30 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 12 k€, representing 38.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 29.7% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2015)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
30 075 €
Bruttomarge (2015)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
30 075 €
EBITDA (2015)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
11 563 €
EBIT (2015)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
10 847 €
Nettoergebnis (2015)
?
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 121%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2015)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
121.043%
Finanzielle Autonomie (2015)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen KOUNZI AGENCEMENTS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
Verschuldungsgrad
121.043
Finanzielle Autonomie
33.461
Rückzahlungsfähigkeit
1.204
Cashflow / Umsatz
33.207%
Positionnement sectoriel
Debt ratio
121.042015
2015
Q1: 0.0
Méd: 15.73
Q3: 71.51
Watch
In 2015, the debt ratio of KOUNZI AGENCEMENTS (121.04) 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
33.46%2015
2015
Q1: 4.24%
Méd: 22.65%
Q3: 44.1%
Good
In 2015, the financial autonomy of KOUNZI AGENCEMENTS (33.5%) 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
1.2 years2015
2015
Q1: 0.0 years
Méd: 0.04 years
Q3: 1.21 years
Average
In 2015, the repayment capacity of KOUNZI AGENCEMENTS (1.20) 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 293.13. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2015)
?
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
293.129
Zinsdeckung (2015)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen KOUNZI AGENCEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
Liquiditätsquote
293.129
Zinsdeckung
0.0
Positionnement sectoriel
Liquidity ratio
293.132015
2015
Q1: 108.36
Méd: 159.25
Q3: 242.86
Excellent
In 2015, the liquidity ratio of KOUNZI AGENCEMENTS (293.13) 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
0.0x2015
2015
Q1: 0.0x
Méd: 0.31x
Q3: 4.32x
Average
In 2015, the interest coverage of KOUNZI AGENCEMENTS (0.0x) 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: 142 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The gap of 75 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 116 days of revenue, i.e. 10 k€ to permanently finance.
Operatives Working Capital (2015)
?
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
67 j
Lagerumschlag (2015)
?
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 (2015)
?
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
116 j
Entwicklung des Working Capital und der Zahlungsfristen KOUNZI AGENCEMENTS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
BFR d'exploitation
9 713 €
Lagerumschlag (Tage)
0
Crédit clients (jours)
142
Crédit fournisseurs (jours)
67
Positionnement de KOUNZI AGENCEMENTS dans son secteur
Vergleich mit der Branche Travaux de menuiserie bois et PVC
Bewertungsschätzung
Based on 264 transactions of similar company sales
(all years),
the value of KOUNZI AGENCEMENTS is estimated at
19 125 €
(range 6 461€ - 36 975€).
With an EBITDA of 11 563€, the sector multiple of 2.1x is applied.
The price/revenue ratio is 0.18x
(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 value2015
264 transactions
6k€19k€36k€
19 125 €Range: 6 461€ - 36 975€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 563 €×2.1x
Estimation24 123 €
7 549€ - 45 231€
Revenue Multiple30%
30 075 €×0.18x
Estimation5 291 €
3 112€ - 8 598€
Net Income Multiple20%
8 932 €×3.1x
Estimation27 385 €
8 769€ - 58 899€
How is this estimate calculated?
This estimate is based on the analysis of 264 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 (Travaux de menuiserie bois et PVC)
Compare KOUNZI AGENCEMENTS with other companies in the same sector:
Frequently asked questions about KOUNZI AGENCEMENTS
What is the revenue of KOUNZI AGENCEMENTS ?
The revenue of KOUNZI AGENCEMENTS in 2015 is 30 k€.
Is KOUNZI AGENCEMENTS profitable?
Yes, KOUNZI AGENCEMENTS generated a net profit of 9 k€ in 2015.
Where is the headquarters of KOUNZI AGENCEMENTS ?
The headquarters of KOUNZI AGENCEMENTS is located in VILLEURBANNE (69100), in the department Rhone.
Where to find the tax return of KOUNZI AGENCEMENTS ?
The tax return of KOUNZI AGENCEMENTS 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 KOUNZI AGENCEMENTS operate?
KOUNZI AGENCEMENTS operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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