Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-01-06 (29 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: LYON (69001), Rhone
ACTUARIELLES : revenue, balance sheet and financial ratios
ACTUARIELLES is a French company
founded 29 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in LYON (69001),
this company of category PME
shows in 2020 a revenue of 902 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTUARIELLES (SIREN 410576854)
Indicator
2021
2020
2018
2017
2016
Revenue
N/C
901 901 €
833 766 €
951 097 €
1 031 587 €
Net income
50 708 €
109 679 €
-114 536 €
-43 697 €
41 571 €
EBITDA
N/C
120 979 €
-107 092 €
-49 294 €
45 570 €
Net margin
N/C
12.2%
-13.7%
-4.6%
4.0%
Revenue and income statement
In 2021, ACTUARIELLES generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 42 k€ -> 51 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 708 €
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 0%. 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 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2021)
?
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
67.053%
Asset age ratio (2021)
?
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
2020
2021
Debt ratio
0.967
0.0
0.0
0.0
0.0
Financial autonomy
60.789
64.991
62.957
61.143
67.053
Repayment capacity
0.101
0.0
0.0
0.0
None
Cash flow / Revenue
4.114%
-4.419%
-12.584%
13.467%
None%
Sector positioning
Debt ratio
0.02021
2018
2020
2021
Q1: 0.0
Med: 5.69
Q3: 57.88
Excellent
In 2021, the debt ratio of ACTUARIELLES (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
67.05%2021
2018
2020
2021
Q1: 6.7%
Med: 39.89%
Q3: 74.08%
Good
In 2021, the financial autonomy of ACTUARIELLES (67.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2020
2018
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 0.94 years
Excellent
In 2020, the repayment capacity of ACTUARIELLES (0.00) 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 270.55. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
270.55
Liquidity indicators evolution ACTUARIELLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
237.558
252.859
192.046
214.348
270.55
Interest coverage
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
270.552021
2018
2020
2021
Q1: 138.88
Med: 286.2
Q3: 706.78
Average+11 pts over 3 years
In 2021, the liquidity ratio of ACTUARIELLES (270.55) 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
0.0x2020
2018
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.11x
Average
In 2020, the interest coverage of ACTUARIELLES (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 ACTUARIELLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
-63 742 €
95 804 €
54 462 €
-41 560 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
47
71
54
52
0
Supplier payment term (days)
28
54
22
44
0
Positioning of ACTUARIELLES in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 61 transactions of similar company sales
in 2021,
the value of ACTUARIELLES is estimated at
124 457 €
(range 72 552€ - 277 992€).
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 value2021
61 tx
72k€124k€277k€
124 457 €Range: 72 552€ - 277 992€
NAF 5 année 2021
Valuation method used
Net Income Multiple
50 708 €
×
2.5x
=124 458 €
Range: 72 553€ - 277 992€
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 61 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 (Conseil pour les affaires et autres conseils de gestion)
Compare ACTUARIELLES with other companies in the same sector:
Yes, ACTUARIELLES generated a net profit of 51 k€ in 2021.
Where is the headquarters of ACTUARIELLES ?
The headquarters of ACTUARIELLES is located in LYON (69001), in the department Rhone.
Where to find the tax return of ACTUARIELLES ?
The tax return of ACTUARIELLES 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 ACTUARIELLES operate?
ACTUARIELLES operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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