Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-01-31 (20 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: CHATILLON-SUR-THOUET (79200), Deux-Sevres
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ACTIF AGENCEMENT : revenue, balance sheet and financial ratios
ACTIF AGENCEMENT is a French company
founded 20 years ago,
specialized in the sector Agencement de lieux de vente.
Based in CHATILLON-SUR-THOUET (79200),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTIF AGENCEMENT (SIREN 488319203)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 607 342 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
79 224 €
16 925 €
-60 304 €
85 687 €
-161 189 €
-135 923 €
32 999 €
40 109 €
550 €
EBITDA
N/C
N/C
-30 758 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
-3.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, ACTIF AGENCEMENT generates positive net income of 79 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 550 € -> 79 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 224 €
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 319%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
319.064%
Financial autonomy (2024)
?
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
11.484%
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
16.267
95.056
88.622
442.617
-1396.101
1355.788
-3232.383
31970.247
319.064
Financial autonomy
36.273
26.09
27.705
12.521
-4.504
3.825
-1.895
0.178
11.484
Repayment capacity
None
None
None
None
None
None
17.382
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
1.786%
None%
None%
Sector positioning
Debt ratio
319.062024
2022
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Watch+59 pts over 3 years
In 2024, the debt ratio of ACTIF AGENCEMENT (319.06) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
11.48%2024
2022
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Average
In 2024, the financial autonomy of ACTIF AGENCEMENT (11.5%) 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
17.38 years2022
2022
Q1: 0.0 years
Med: 0.47 years
Q3: 2.42 years
Watch
In 2022, the repayment capacity of ACTIF AGENCEMENT (17.38) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 182.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
182.19
Liquidity indicators evolution ACTIF AGENCEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.656
169.035
165.835
117.929
217.595
312.62
270.577
229.991
182.19
Interest coverage
None
None
None
None
None
None
-29.706
None
None
Sector positioning
Liquidity ratio
182.192024
2022
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Average-24 pts over 3 years
In 2024, the liquidity ratio of ACTIF AGENCEMENT (182.19) 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
-29.71x2022
2022
Q1: 0.0x
Med: 0.46x
Q3: 2.35x
Watch
In 2022, the interest coverage of ACTIF AGENCEMENT (-29.7x) 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.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 ACTIF AGENCEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
465 470 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
33
0
0
Customer payment term (days)
0
0
0
0
0
0
102
0
0
Supplier payment term (days)
0
0
0
0
0
0
50
0
0
Positioning of ACTIF AGENCEMENT in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ACTIF AGENCEMENT is estimated at
269 103 €
(range 106 428€ - 613 600€).
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 value2024
51 tx
106k€269k€613k€
269 103 €Range: 106 428€ - 613 600€
NAF 5 année 2024
Valuation method used
Net Income Multiple
79 224 €
×
3.4x
=269 103 €
Range: 106 428€ - 613 600€
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 51 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 (Agencement de lieux de vente)
Compare ACTIF AGENCEMENT with other companies in the same sector:
The revenue of ACTIF AGENCEMENT in 2022 is 1.6 M€.
Is ACTIF AGENCEMENT profitable?
Yes, ACTIF AGENCEMENT generated a net profit of 79 k€ in 2024.
Where is the headquarters of ACTIF AGENCEMENT ?
The headquarters of ACTIF AGENCEMENT is located in CHATILLON-SUR-THOUET (79200), in the department Deux-Sevres.
Where to find the tax return of ACTIF AGENCEMENT ?
The tax return of ACTIF AGENCEMENT 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 ACTIF AGENCEMENT operate?
ACTIF AGENCEMENT operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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