Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-10-07 (12 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: BEZIERS (34500), Herault
1001 INTERIM'AIR : revenue, balance sheet and financial ratios
1001 INTERIM'AIR is a French company
founded 12 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in BEZIERS (34500),
this company of category PME
shows in 2017 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 1001 INTERIM'AIR (SIREN 795286871)
Indicator
2019
2018
2017
2016
2015
Revenue
N/C
N/C
3 766 667 €
5 814 077 €
1 042 560 €
Net income
45 630 €
3 510 €
167 562 €
107 252 €
6 903 €
EBITDA
N/C
N/C
132 142 €
252 551 €
22 472 €
Net margin
N/C
N/C
4.4%
1.8%
0.7%
Revenue and income statement
In 2019, 1001 INTERIM'AIR generates positive net income of 46 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2019: 7 k€ -> 46 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 630 €
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 110%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
109.587%
Financial autonomy (2019)
?
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
12.628%
Asset age ratio (2019)
?
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
2015
2016
2017
2018
2019
Debt ratio
51.306
84.29
61.94
146.725
109.587
Financial autonomy
14.812
13.565
24.017
10.488
12.628
Repayment capacity
12.554
1.009
0.514
None
None
Cash flow / Revenue
0.604%
1.103%
2.444%
None%
None%
Sector positioning
Debt ratio
109.592019
2017
2018
2019
Q1: 0.09
Med: 5.78
Q3: 49.31
Average
In 2019, the debt ratio of 1001 INTERIM'AIR (109.59) 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
12.63%2019
2017
2018
2019
Q1: 14.92%
Med: 29.74%
Q3: 46.73%
Average-11 pts over 3 years
In 2019, the financial autonomy of 1001 INTERIM'AIR (12.6%) 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
0.51 years2017
2017
Q1: 0.0 years
Med: 0.02 years
Q3: 0.85 years
Average
In 2017, the repayment capacity of 1001 INTERIM'AIR (0.51) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 102.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
102.722
Liquidity indicators evolution 1001 INTERIM'AIR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
Liquidity ratio
122.369
118.291
135.412
99.837
102.722
Interest coverage
12.602
6.207
15.778
None
None
Sector positioning
Liquidity ratio
102.722019
2017
2018
2019
Q1: 128.14
Med: 160.49
Q3: 209.52
Watch-10 pts over 3 years
In 2019, the liquidity ratio of 1001 INTERIM'AIR (102.72) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
15.78x2017
2017
Q1: 0.0x
Med: 0.38x
Q3: 2.48x
Excellent
In 2017, the interest coverage of 1001 INTERIM'AIR (15.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2019)
?
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
0 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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
0 j
Inventory turnover (2019)
?
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
0 j
WCR and payment terms evolution 1001 INTERIM'AIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Operating WCR
-13 949 €
427 509 €
494 111 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
154
22
22
0
0
Supplier payment term (days)
38
58
109
0
0
Positioning of 1001 INTERIM'AIR in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 54 734€ to 136 799€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
54k€82k€136k€
82 105 €Range: 54 734€ - 136 799€
NAF 5 année 2019
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Activités des agences de travail temporaire )
Compare 1001 INTERIM'AIR with other companies in the same sector:
The revenue of 1001 INTERIM'AIR in 2017 is 3.8 M€.
Is 1001 INTERIM'AIR profitable?
Yes, 1001 INTERIM'AIR generated a net profit of 46 k€ in 2019.
Where is the headquarters of 1001 INTERIM'AIR ?
The headquarters of 1001 INTERIM'AIR is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of 1001 INTERIM'AIR ?
The tax return of 1001 INTERIM'AIR 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 1001 INTERIM'AIR operate?
1001 INTERIM'AIR operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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