Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-08-06 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: NIVOLAS-VERMELLE (38300), Isere
ACHILLES PRESTATION : revenue, balance sheet and financial ratios
ACHILLES PRESTATION is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NIVOLAS-VERMELLE (38300),
this company of category PME
shows in 2022 a revenue of 235 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACHILLES PRESTATION (SIREN 813234721)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
234 895 €
N/C
N/C
640 709 €
624 421 €
699 800 €
Net income
156 861 €
6 944 €
5 339 €
2 448 €
111 178 €
24 950 €
50 908 €
EBITDA
N/C
18 773 €
N/C
N/C
151 577 €
25 430 €
57 918 €
Net margin
N/C
3.0%
N/C
N/C
17.4%
4.0%
7.3%
Revenue and income statement
In 2023, ACHILLES PRESTATION generates positive net income of 157 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 51 k€ -> 157 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
156 861 €
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 27%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
27.37%
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
11.19%
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
2016
2018
2019
2020
2021
2022
2023
Debt ratio
1163.888
0.0
71.251
143.387
129.1
66.723
27.37
Financial autonomy
7.331
72.152
39.012
33.392
36.822
48.183
11.19
Repayment capacity
13.925
0.0
1.612
None
None
12.243
None
Cash flow / Revenue
7.275%
3.719%
16.857%
None%
None%
6.012%
None%
Sector positioning
Debt ratio
27.372023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Good-20 pts over 3 years
In 2023, the debt ratio of ACHILLES PRESTATION (27.37) 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
11.19%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Average-26 pts over 3 years
In 2023, the financial autonomy of ACHILLES PRESTATION (11.2%) 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
12.24 years2022
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Average
In 2022, the repayment capacity of ACHILLES PRESTATION (12.24) 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 208.00. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
1355.836
358.856
301.024
509.766
613.696
470.951
208.0
Interest coverage
0.0
0.0
1.226
None
None
11.522
None
Sector positioning
Liquidity ratio
208.02023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Good-19 pts over 3 years
In 2023, the liquidity ratio of ACHILLES PRESTATION (208.00) 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
11.52x2022
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Excellent
In 2022, the interest coverage of ACHILLES PRESTATION (11.5x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution ACHILLES PRESTATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
780 991 €
128 294 €
449 124 €
0 €
0 €
399 723 €
0 €
Inventory turnover (days)
375
0
0
0
0
0
0
Customer payment term (days)
0
40
235
0
0
476
0
Supplier payment term (days)
24
4
68
0
0
173
0
Positioning of ACHILLES PRESTATION in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of ACHILLES PRESTATION is estimated at
693 755 €
(range 300 466€ - 1 188 917€).
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 value2023
108 transactions
300k€693k€1188k€
693 755 €Range: 300 466€ - 1 188 917€
NAF 5 année 2023
Valuation method used
Net Income Multiple
156 861 €
×
4.4x
=693 755 €
Range: 300 466€ - 1 188 918€
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 108 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 (Hôtels et hébergement similaire )
Compare ACHILLES PRESTATION with other companies in the same sector:
Frequently asked questions about ACHILLES PRESTATION
What is the revenue of ACHILLES PRESTATION ?
The revenue of ACHILLES PRESTATION in 2022 is 235 k€.
Is ACHILLES PRESTATION profitable?
Yes, ACHILLES PRESTATION generated a net profit of 157 k€ in 2023.
Where is the headquarters of ACHILLES PRESTATION ?
The headquarters of ACHILLES PRESTATION is located in NIVOLAS-VERMELLE (38300), in the department Isere.
Where to find the tax return of ACHILLES PRESTATION ?
The tax return of ACHILLES PRESTATION 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 ACHILLES PRESTATION operate?
ACHILLES PRESTATION operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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