Mitarbeiter: 03 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2003-10-01 (22 Jahre)Status: AktivBranche: Travaux de peinture et vitrerieStandort: MARSEILLE (13011), Bouches-du-Rhone
RENOV'HABITAT : revenue, balance sheet and financial ratios
RENOV'HABITAT is a French company
founded 22 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MARSEILLE (13011),
this company of category PME
shows in 2022 a revenue of 748 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, RENOV'HABITAT achieves revenue of 748 k€. Revenue is declining over the period 2020-2022 (CAGR: -7.2%). Slight decline of -10% vs 2021. After deducting consumption (187 k€), gross margin stands at 561 k€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -48 k€, representing -6.4% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -305%, reducing margin by 9.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -78 k€ (-10.4% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
748 353 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
561 040 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-47 631 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-61 802 €
Nettoergebnis (2022)
?
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
55.079%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
Verschuldungsgrad
73.15
56.645
55.079
Finanzielle Autonomie
43.533
42.197
29.951
Rückzahlungsfähigkeit
29.661
11.875
-0.999
Cashflow / Umsatz
0.516%
1.113%
-8.504%
Positionnement sectoriel
Debt ratio
55.082022
2020
2021
2022
Q1: 0.11
Méd: 13.33
Q3: 56.21
Average
In 2022, the debt ratio of RENOV'HABITAT (55.08) 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
29.95%2022
2020
2021
2022
Q1: 4.73%
Méd: 29.35%
Q3: 51.86%
Good-16 pts über 3 Jahre
In 2022, the financial autonomy of RENOV'HABITAT (29.9%) 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
-1.0 years2022
2020
2021
2022
Q1: 0.0 years
Méd: 0.01 years
Q3: 1.11 years
Excellent-51 pts über 3 Jahre
In 2022, the repayment capacity of RENOV'HABITAT (-1.00) 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 141.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
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
141.983
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen RENOV'HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2020
2021
2022
Liquiditätsquote
266.43
216.564
141.983
Zinsdeckung
5.451
6.167
-2.427
Positionnement sectoriel
Liquidity ratio
141.982022
2020
2021
2022
Q1: 140.46
Méd: 202.78
Q3: 302.83
Average-38 pts über 3 Jahre
In 2022, the liquidity ratio of RENOV'HABITAT (141.98) 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
-2.43x2022
2020
2021
2022
Q1: 0.0x
Méd: 0.0x
Q3: 1.47x
Average-50 pts über 3 Jahre
In 2022, the interest coverage of RENOV'HABITAT (-2.4x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The gap of 41 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 57 days of revenue, i.e. 119 k€ to permanently finance. Over 2020-2022, WCR increased by +37%, requiring additional financing.
Operatives Working Capital (2022)
?
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
39 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
15 j
Working Capital in Umsatztagen (2022)
?
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
57 j
Entwicklung des Working Capital und der Zahlungsfristen RENOV'HABITAT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
2022
BFR d'exploitation
86 828 €
155 750 €
118 816 €
Lagerumschlag (Tage)
9
13
15
Crédit clients (jours)
37
59
80
Crédit fournisseurs (jours)
25
61
39
Positionnement de RENOV'HABITAT dans son secteur
Vergleich mit der Branche Travaux de peinture et vitrerie
Bewertungsschätzung
Based on 88 transactions of similar company sales
(all years),
the value of RENOV'HABITAT is estimated at
135 946 €
(range 62 552€ - 240 230€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
88 tx
62k€135k€240k€
135 946 €Range: 62 552€ - 240 230€
NAF 5 all-time
Valuation method used
Revenue Multiple
748 353 €
×
0.18x
=135 947 €
Range: 62 553€ - 240 230€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare RENOV'HABITAT with other companies in the same sector:
The headquarters of RENOV'HABITAT is located in MARSEILLE (13011), in the department Bouches-du-Rhone.
Where to find the tax return of RENOV'HABITAT ?
The tax return of RENOV'HABITAT 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 RENOV'HABITAT operate?
RENOV'HABITAT operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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