Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-19 (13 years)Status: ActiveBusiness sector: Autres travaux d'installation n.c.a.Location: NICE (06000), Alpes-Maritimes
06 FERMETURES : revenue, balance sheet and financial ratios
06 FERMETURES is a French company
founded 13 years ago,
specialized in the sector Autres travaux d'installation n.c.a..
Based in NICE (06000),
this company of category PME
shows in 2023 a revenue of 310 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 06 FERMETURES (SIREN 789416179)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
309 580 €
340 466 €
320 268 €
225 407 €
N/C
228 219 €
265 500 €
Net income
-5 781 €
23 191 €
31 473 €
10 711 €
6 515 €
29 357 €
35 355 €
EBITDA
-126 €
34 892 €
45 280 €
8 861 €
N/C
38 711 €
42 716 €
Net margin
-1.9%
6.8%
9.8%
4.8%
N/C
12.9%
13.3%
Revenue and income statement
In 2023, 06 FERMETURES achieves revenue of 310 k€. Revenue is growing positively over 7 years (CAGR: +2.6%). Slight decline of -9% vs 2022. After deducting consumption (88 k€), gross margin stands at 221 k€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -126 €, representing -0.0% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -100%, reducing margin by 10.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-1.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
309 580 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
221 341 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-126 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 491 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 781 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.0%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 4%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.973%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
64.529%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-0.178%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-4.776
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.312
0.375
25.551
23.528
13.094
7.867
3.973
Financial autonomy
86.579
92.209
63.742
61.255
62.929
67.099
64.529
Repayment capacity
0.006
0.011
None
2.535
0.322
0.251
-4.776
Cash flow / Revenue
13.231%
14.302%
None%
2.896%
11.849%
8.75%
-0.178%
Sector positioning
Debt ratio
3.972023
2021
2022
2023
Q1: 0.73
Med: 17.67
Q3: 51.54
Good-8 pts over 3 years
In 2023, the debt ratio of 06 FERMETURES (3.97) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
64.53%2023
2021
2022
2023
Q1: 15.01%
Med: 34.71%
Q3: 55.16%
Excellent
In 2023, the financial autonomy of 06 FERMETURES (64.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-4.78 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.11 years
Q3: 1.54 years
Excellent-29 pts over 3 years
In 2023, the repayment capacity of 06 FERMETURES (-4.78) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 223.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
223.768
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-65.873
Liquidity indicators evolution 06 FERMETURES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
642.255
1064.312
356.714
279.207
257.83
280.638
223.768
Interest coverage
0.0
0.0
None
3.374
0.55
0.479
-65.873
Sector positioning
Liquidity ratio
223.772023
2021
2022
2023
Q1: 149.67
Med: 209.47
Q3: 305.3
Good-9 pts over 3 years
In 2023, the liquidity ratio of 06 FERMETURES (223.77) 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
-65.87x2023
2021
2022
2023
Q1: 0.0x
Med: 0.11x
Q3: 2.38x
Watch-33 pts over 3 years
In 2023, the interest coverage of 06 FERMETURES (-65.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The gap of 47 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 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 39 days of revenue, i.e. 34 k€ to permanently finance. Over 2017-2023, WCR increased by +35%, requiring additional financing.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
33 565 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
49 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
2 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
12 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
39 j
WCR and payment terms evolution 06 FERMETURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
24 883 €
30 559 €
0 €
24 294 €
49 020 €
37 788 €
33 565 €
Inventory turnover (days)
7
13
0
25
16
14
12
Customer payment term (days)
27
28
0
37
50
44
49
Supplier payment term (days)
4
8
0
17
40
19
2
Positioning of 06 FERMETURES in its sector
Comparison with sector Autres travaux d'installation n.c.a.
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of 06 FERMETURES is estimated at
63 054 €
(range 40 567€ - 93 649€).
The price/revenue ratio is 0.20x
(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 value2023
58 tx
40k€63k€93k€
63 054 €Range: 40 567€ - 93 649€
NAF 5 all-time
Valuation method used
Revenue Multiple
309 580 €
×
0.20x
=63 054 €
Range: 40 568€ - 93 650€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 (Autres travaux d'installation n.c.a.)
Compare 06 FERMETURES with other companies in the same sector:
The headquarters of 06 FERMETURES is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of 06 FERMETURES ?
The tax return of 06 FERMETURES 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 06 FERMETURES operate?
06 FERMETURES operates in the sector Autres travaux d'installation n.c.a. (NAF code 43.29B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart