Mitarbeiter: NN (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2007-07-19 (18 Jahre)Status: AktivBranche: Location de logementsStandort: PORTO-VECCHIO (20137), None
LES JARDINS DE MATHIEU : revenue, balance sheet and financial ratios
LES JARDINS DE MATHIEU is a French company
founded 18 years ago,
specialized in the sector Location de logements.
Based in PORTO-VECCHIO (20137),
this company of category PME
shows in 2018 a revenue of 100 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES JARDINS DE MATHIEU (SIREN 499253672)
Kennzahl
2018
2017
2016
Umsatz
99 518 €
111 498 €
103 223 €
Nettoergebnis
-56 862 €
12 174 €
3 001 €
EBITDA
31 454 €
37 680 €
30 345 €
Nettomarge
-57.1%
10.9%
2.9%
Umsatz und Gewinn- und Verlustrechnung
In 2018, LES JARDINS DE MATHIEU achieves revenue of 100 k€. Activity remains stable over the period (CAGR: -1.8%). Significant drop of -11% vs 2017. After deducting consumption (14 k€), gross margin stands at 86 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 31 k€, representing 31.6% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -17%, reducing margin by 2.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -57 k€ (-57.1% of revenue), which will impact equity.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
99 518 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
86 008 €
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
31 454 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
14 006 €
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 606%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. 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
605.852%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES JARDINS DE MATHIEU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
Verschuldungsgrad
262.67
211.37
605.852
Finanzielle Autonomie
26.451
30.762
13.515
Rückzahlungsfähigkeit
8.666
5.88
-4.586
Cashflow / Umsatz
21.883%
27.95%
-39.609%
Positionnement sectoriel
Debt ratio
605.852018
2016
2017
2018
Q1: -256.33
Méd: 0.0
Q3: 122.22
Average
In 2018, the debt ratio of LES JARDINS DE MATHIEU (605.85) 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
13.52%2018
2016
2017
2018
Q1: 0.4%
Méd: 44.26%
Q3: 98.8%
Average-7 pts über 3 Jahre
In 2018, the financial autonomy of LES JARDINS DE MATHIEU (13.5%) 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
-4.59 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 1.12 years
Q3: 19.18 years
Excellent-36 pts über 3 Jahre
In 2018, the repayment capacity of LES JARDINS DE MATHIEU (-4.59) 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 424.54. 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 22.7x. 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
424.542
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES JARDINS DE MATHIEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
Liquiditätsquote
852.717
746.603
424.542
Zinsdeckung
26.505
21.518
22.684
Positionnement sectoriel
Liquidity ratio
424.542018
2016
2017
2018
Q1: 12.04
Méd: 150.08
Q3: 816.34
Good-15 pts über 3 Jahre
In 2018, the liquidity ratio of LES JARDINS DE MATHIEU (424.54) 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
22.68x2018
2016
2017
2018
Q1: 0.0x
Méd: 0.83x
Q3: 29.03x
Good
In 2018, the interest coverage of LES JARDINS DE MATHIEU (22.7x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Overall, WCR represents 110 days of revenue, i.e. 31 k€ to permanently finance. Notable WCR improvement over the period (-49%), freeing up cash.
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
49 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
110 j
Entwicklung des Working Capital und der Zahlungsfristen LES JARDINS DE MATHIEU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
BFR d'exploitation
60 447 €
57 504 €
30 545 €
Lagerumschlag (Tage)
0
1
0
Crédit clients (jours)
0
0
0
Crédit fournisseurs (jours)
9
8
49
Positionnement de LES JARDINS DE MATHIEU dans son secteur
Vergleich mit der Branche Location de logements
Bewertungsschätzung
Based on 184 transactions of similar company sales
in 2018,
the value of LES JARDINS DE MATHIEU is estimated at
106 132 €
(range 38 728€ - 219 037€).
With an EBITDA of 31 454€, 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
38k€106k€219k€
106 132 €Range: 38 728€ - 219 037€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 454 €×4.3x
Estimation136 742 €
46 381€ - 243 797€
Revenue Multiple30%
99 518 €×0.55x
Estimation55 115 €
25 975€ - 177 771€
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 LES JARDINS DE MATHIEU with other companies in the same sector:
Frequently asked questions about LES JARDINS DE MATHIEU
What is the revenue of LES JARDINS DE MATHIEU ?
The revenue of LES JARDINS DE MATHIEU in 2018 is 100 k€.
Is LES JARDINS DE MATHIEU profitable?
LES JARDINS DE MATHIEU recorded a net loss in 2018.
Where is the headquarters of LES JARDINS DE MATHIEU ?
The headquarters of LES JARDINS DE MATHIEU is located in PORTO-VECCHIO (20137).
Where to find the tax return of LES JARDINS DE MATHIEU ?
The tax return of LES JARDINS DE MATHIEU 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 LES JARDINS DE MATHIEU operate?
LES JARDINS DE MATHIEU 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