Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-01-19 (27 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: MITRY-MORY (77290), Seine-et-Marne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AD CONCEPT : revenue, balance sheet and financial ratios
AD CONCEPT is a French company
founded 27 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in MITRY-MORY (77290),
this company of category PME
shows in 2022 a net income positive of 475 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, AD CONCEPT generates positive net income of 475 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 295 k€ -> 475 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
475 350 €
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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.297%
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
43.465%
Asset age ratio (2022)
?
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
2021
2022
Debt ratio
3.813
0.993
3.906
2.414
31.492
0.297
Financial autonomy
49.599
53.707
57.915
55.759
38.386
43.465
Repayment capacity
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.32022
2019
2021
2022
Q1: 0.04
Med: 15.54
Q3: 75.33
Good-7 pts over 3 years
In 2022, the debt ratio of AD CONCEPT (0.30) 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
43.47%2022
2019
2021
2022
Q1: 5.13%
Med: 22.55%
Q3: 44.55%
Good
In 2022, the financial autonomy of AD CONCEPT (43.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 176.65. 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
176.646
Liquidity indicators evolution AD CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
190.898
207.412
244.516
235.402
229.471
176.646
Interest coverage
None
None
None
None
None
None
Sector positioning
Liquidity ratio
176.652022
2019
2021
2022
Q1: 126.84
Med: 178.37
Q3: 283.8
Average-19 pts over 3 years
In 2022, the liquidity ratio of AD CONCEPT (176.65) 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.
Positioning of AD CONCEPT in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of AD CONCEPT is estimated at
1 179 953 €
(range 400 011€ - 3 805 038€).
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 value2022
113 transactions
400k€1179k€3805k€
1 179 953 €Range: 400 011€ - 3 805 038€
NAF 5 all-time
Valuation method used
Net Income Multiple
475 350 €
×
2.5x
=1 179 954 €
Range: 400 012€ - 3 805 039€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare AD CONCEPT with other companies in the same sector:
The revenue of AD CONCEPT is not publicly disclosed (confidential accounts filed with INPI).
Is AD CONCEPT profitable?
Yes, AD CONCEPT generated a net profit of 475 k€ in 2022.
Where is the headquarters of AD CONCEPT ?
The headquarters of AD CONCEPT is located in MITRY-MORY (77290), in the department Seine-et-Marne.
Where to find the tax return of AD CONCEPT ?
The tax return of AD CONCEPT 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 AD CONCEPT operate?
AD CONCEPT operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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