Mitarbeiter: NN (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2019-01-14 (7 Jahre)Status: AktivBranche: Services d'aménagement paysager Standort: SAINT-CHAMAS (13250), Bouches-du-Rhone
LES JARDINS FE-ERIC : revenue, balance sheet and financial ratios
LES JARDINS FE-ERIC is a French company
founded 7 years ago,
specialized in the sector Services d'aménagement paysager .
Based in SAINT-CHAMAS (13250),
this company of category PME
shows in 2021 a revenue of 36 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES JARDINS FE-ERIC (SIREN 848973251)
Kennzahl
2021
2020
Umsatz
36 066 €
26 102 €
Nettoergebnis
2 334 €
8 092 €
EBITDA
2 886 €
6 828 €
Nettomarge
6.5%
31.0%
Umsatz und Gewinn- und Verlustrechnung
In 2021, LES JARDINS FE-ERIC achieves revenue of 36 k€. Vs 2020, growth of +38% (26 k€ -> 36 k€). After deducting consumption (9 k€), gross margin stands at 27 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 8.0% of revenue. Warning negative scissor effect: despite revenue change (+38%), EBITDA varies by -58%, reducing margin by 18.2 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
36 066 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
26 612 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
2 886 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
2 786 €
Nettoergebnis (2021)
?
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 6.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
40.045%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES JARDINS FE-ERIC
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
Verschuldungsgrad
0.0
40.045
Finanzielle Autonomie
0.0
12.463
Rückzahlungsfähigkeit
0.0
0.0
Cashflow / Umsatz
31.354%
6.743%
Positionnement sectoriel
Debt ratio
40.052021
2020
2021
Q1: 4.4
Méd: 36.39
Q3: 99.66
Average+26 pts über 2 Jahre
In 2021, the debt ratio of LES JARDINS FE-ERIC (40.05) 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
12.46%2021
2020
2021
Q1: 15.24%
Méd: 33.93%
Q3: 52.99%
Average
In 2021, the financial autonomy of LES JARDINS FE-ERIC (12.5%) 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
0.0 years2021
2020
2021
Q1: 0.0 years
Méd: 0.51 years
Q3: 1.87 years
Excellent
In 2021, the repayment capacity of LES JARDINS FE-ERIC (0.00) 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 139.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
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
139.326
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES JARDINS FE-ERIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2020
2021
Liquiditätsquote
192.72
139.326
Zinsdeckung
0.0
0.0
Positionnement sectoriel
Liquidity ratio
139.332021
2020
2021
Q1: 135.74
Méd: 196.44
Q3: 292.86
Average-22 pts über 2 Jahre
In 2021, the liquidity ratio of LES JARDINS FE-ERIC (139.33) 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
0.0x2021
2020
2021
Q1: 0.0x
Méd: 0.42x
Q3: 1.91x
Average
In 2021, the interest coverage of LES JARDINS FE-ERIC (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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 307 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 87 days of revenue, i.e. 9 k€ to permanently finance.
Operatives Working Capital (2021)
?
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
3 j
Lagerumschlag (2021)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
307 j
Working Capital in Umsatztagen (2021)
?
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
87 j
Entwicklung des Working Capital und der Zahlungsfristen LES JARDINS FE-ERIC
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
BFR d'exploitation
5 417 €
8 693 €
Lagerumschlag (Tage)
182
307
Crédit clients (jours)
3
9
Crédit fournisseurs (jours)
0
3
Positionnement de LES JARDINS FE-ERIC 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 LES JARDINS FE-ERIC is estimated at
9 320 €
(range 3 703€ - 16 096€).
With an EBITDA of 2 886€, the sector multiple of 2.8x is applied.
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 value2021
125 transactions
3k€9k€16k€
9 320 €Range: 3 703€ - 16 096€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 886 €×2.8x
Estimation8 005 €
2 596€ - 14 659€
Revenue Multiple30%
36 066 €×0.35x
Estimation12 708 €
6 527€ - 18 035€
Net Income Multiple20%
2 334 €×3.2x
Estimation7 530 €
2 239€ - 16 782€
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 LES JARDINS FE-ERIC with other companies in the same sector:
Frequently asked questions about LES JARDINS FE-ERIC
What is the revenue of LES JARDINS FE-ERIC ?
The revenue of LES JARDINS FE-ERIC in 2021 is 36 k€.
Is LES JARDINS FE-ERIC profitable?
Yes, LES JARDINS FE-ERIC generated a net profit of 2 k€ in 2021.
Where is the headquarters of LES JARDINS FE-ERIC ?
The headquarters of LES JARDINS FE-ERIC is located in SAINT-CHAMAS (13250), in the department Bouches-du-Rhone.
Where to find the tax return of LES JARDINS FE-ERIC ?
The tax return of LES JARDINS FE-ERIC 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 FE-ERIC operate?
LES JARDINS FE-ERIC 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