Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-07-11 (25 years)Status: ActiveBusiness sector: Agences immobilièresLocation: RENNES (35000), Ille-et-Vilaine
A LEVEQUE RECHERS ESPAC AMENAGER : revenue, balance sheet and financial ratios
A LEVEQUE RECHERS ESPAC AMENAGER is a French company
founded 25 years ago,
specialized in the sector Agences immobilières.
Based in RENNES (35000),
this company of category PME
shows in 2022 a revenue of 35 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A LEVEQUE RECHERS ESPAC AMENAGER (SIREN 432406130)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
35 454 €
90 333 €
16 750 €
203 413 €
75 000 €
111 269 €
51 536 €
Net income
-81 434 €
-23 071 €
38 496 €
21 813 €
-43 838 €
-23 619 €
-41 099 €
EBITDA
-5 292 €
35 397 €
-18 653 €
84 308 €
26 299 €
43 036 €
-9 783 €
Net margin
-229.7%
-25.5%
229.8%
10.7%
-58.5%
-21.2%
-79.7%
Revenue and income statement
In 2022, A LEVEQUE RECHERS ESPAC AMENAGER achieves revenue of 35 k€. Revenue is declining over the period 2016-2022 (CAGR: -6.0%). Significant drop of -61% vs 2021. After deducting consumption (4 k€), gross margin stands at 32 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -14.9% of revenue. Warning negative scissor effect: despite revenue change (-61%), EBITDA varies by -115%, reducing margin by 54.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -81 k€ (-229.7% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
35 454 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
31 776 €
EBITDA (2022)
?
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
-5 292 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 104 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-81 434 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-14.9%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 92.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
33.901%
Financial autonomy (2022)
?
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
73.691%
Cash flow / Revenue (2022)
?
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
92.853%
Repayment capacity (2022)
?
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
8.082
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution A LEVEQUE RECHERS ESPAC AMENAGER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
24.367
26.967
30.487
29.997
29.118
30.297
33.901
Financial autonomy
78.223
77.472
75.396
76.046
76.506
75.684
73.691
Repayment capacity
13.437
3.569
5.332
2.447
-1007.603
4.647
8.082
Cash flow / Revenue
31.465%
59.271%
63.196%
51.283%
-1.534%
62.526%
92.853%
Sector positioning
Debt ratio
33.92022
2020
2021
2022
Q1: 0.02
Med: 16.21
Q3: 78.36
Average
In 2022, the debt ratio of A LEVEQUE RECHERS ESPAC A... (33.90) 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
73.69%2022
2020
2021
2022
Q1: 7.62%
Med: 32.76%
Q3: 61.76%
Excellent
In 2022, the financial autonomy of A LEVEQUE RECHERS ESPAC A... (73.7%) 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
8.08 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.65 years
Average+50 pts over 3 years
In 2022, the repayment capacity of A LEVEQUE RECHERS ESPAC A... (8.08) 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 100.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
100.912
Interest coverage (2022)
?
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
-2208.466
Liquidity indicators evolution A LEVEQUE RECHERS ESPAC AMENAGER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
68.501
54.004
208.818
156.248
80.807
88.805
100.912
Interest coverage
-606.603
204.35
348.435
97.648
-1.41
229.316
-2208.466
Sector positioning
Liquidity ratio
100.912022
2020
2021
2022
Q1: 112.52
Med: 195.1
Q3: 419.33
Average
In 2022, the liquidity ratio of A LEVEQUE RECHERS ESPAC A... (100.91) 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
-2208.47x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.34x
Watch
In 2022, the interest coverage of A LEVEQUE RECHERS ESPAC A... (-2208.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. Excellent situation: suppliers finance 115 days of the operating cycle (retail model). WCR is negative (-35 days): operations structurally generate cash. Over 2016-2022, WCR increased by +78%, requiring additional financing.
Operating WCR (2022)
?
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
-3 488 €
Customer credit (2022)
?
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 (2022)
?
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
115 j
Inventory turnover (2022)
?
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 in days of revenue (2022)
?
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
-35 j
WCR and payment terms evolution A LEVEQUE RECHERS ESPAC AMENAGER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-15 763 €
-4 381 €
-3 972 €
-2 059 €
-6 134 €
-7 715 €
-3 488 €
Inventory turnover (days)
5
0
0
0
0
0
0
Customer payment term (days)
7
0
0
0
0
0
0
Supplier payment term (days)
105
83
137
19
81
47
115
Positioning of A LEVEQUE RECHERS ESPAC AMENAGER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 98 transactions of similar company sales
in 2022,
the value of A LEVEQUE RECHERS ESPAC AMENAGER is estimated at
10 646 €
(range 6 006€ - 19 356€).
The price/revenue ratio is 0.30x
(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
98 tx
6k€10k€19k€
10 646 €Range: 6 006€ - 19 356€
NAF 5 année 2022
Valuation method used
Revenue Multiple
35 454 €
×
0.30x
=10 646 €
Range: 6 007€ - 19 356€
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 98 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 (Agences immobilières)
Compare A LEVEQUE RECHERS ESPAC AMENAGER with other companies in the same sector:
Frequently asked questions about A LEVEQUE RECHERS ESPAC AMENAGER
What is the revenue of A LEVEQUE RECHERS ESPAC AMENAGER ?
The revenue of A LEVEQUE RECHERS ESPAC AMENAGER in 2022 is 35 k€.
Is A LEVEQUE RECHERS ESPAC AMENAGER profitable?
A LEVEQUE RECHERS ESPAC AMENAGER recorded a net loss in 2022.
Where is the headquarters of A LEVEQUE RECHERS ESPAC AMENAGER ?
The headquarters of A LEVEQUE RECHERS ESPAC AMENAGER is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of A LEVEQUE RECHERS ESPAC AMENAGER ?
The tax return of A LEVEQUE RECHERS ESPAC AMENAGER 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 A LEVEQUE RECHERS ESPAC AMENAGER operate?
A LEVEQUE RECHERS ESPAC AMENAGER operates in the sector Agences immobilières (NAF code 68.31Z). 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