Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-07-01 (13 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: LINGOLSHEIM (67380), Bas-Rhin
ADLER PLATRERIE : revenue, balance sheet and financial ratios
ADLER PLATRERIE is a French company
founded 13 years ago,
specialized in the sector Travaux de plâtrerie.
Based in LINGOLSHEIM (67380),
this company of category PME
shows in 2020 a revenue of 722 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADLER PLATRERIE (SIREN 752265397)
Indicator
2020
2019
2017
2016
Revenue
722 117 €
904 540 €
802 920 €
250 616 €
Net income
121 434 €
149 798 €
165 881 €
35 283 €
EBITDA
146 120 €
247 500 €
238 065 €
46 352 €
Net margin
16.8%
16.6%
20.7%
14.1%
Revenue and income statement
In 2020, ADLER PLATRERIE achieves revenue of 722 k€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +30.3%. Significant drop of -20% vs 2019. After deducting consumption (245 k€), gross margin stands at 477 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 146 k€, representing 20.2% of revenue. Warning negative scissor effect: despite revenue change (-20%), EBITDA varies by -41%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 121 k€, i.e. 16.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
722 117 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
476 878 €
EBITDA (2020)
?
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
146 120 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
174 465 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 434 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.2%
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 2%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.0% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.339%
Financial autonomy (2020)
?
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
1.578%
Cash flow / Revenue (2020)
?
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
17.957%
Repayment capacity (2020)
?
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
0.077
Asset age ratio (2020)
?
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
2019
2020
Debt ratio
2.359
4.958
3.916
2.339
Financial autonomy
1.592
2.731
2.735
1.578
Repayment capacity
0.055
0.002
0.118
0.077
Cash flow / Revenue
15.701%
21.15%
21.599%
17.957%
Sector positioning
Debt ratio
2.342020
2017
2019
2020
Q1: 0.65
Med: 20.93
Q3: 83.0
Good-8 pts over 3 years
In 2020, the debt ratio of ADLER PLATRERIE (2.34) 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
1.58%2020
2017
2019
2020
Q1: 6.13%
Med: 28.27%
Q3: 49.32%
Watch
In 2020, the financial autonomy of ADLER PLATRERIE (1.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.08 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.2 years
Average+24 pts over 3 years
In 2020, the repayment capacity of ADLER PLATRERIE (0.08) 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 309.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2020)
?
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
309.449
Interest coverage (2020)
?
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
0.553
Liquidity indicators evolution ADLER PLATRERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
Liquidity ratio
305.431
220.006
351.231
309.449
Interest coverage
0.615
0.154
0.278
0.553
Sector positioning
Liquidity ratio
309.452020
2017
2019
2020
Q1: 145.39
Med: 205.65
Q3: 303.44
Excellent+11 pts over 3 years
In 2020, the liquidity ratio of ADLER PLATRERIE (309.45) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.55x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.71x
Good+15 pts over 3 years
In 2020, the interest coverage of ADLER PLATRERIE (0.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 223 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. The gap of 141 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 171 days of revenue, i.e. 343 k€ to permanently finance. Over 2016-2020, WCR increased by +215%, requiring additional financing.
Operating WCR (2020)
?
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
342 897 €
Customer credit (2020)
?
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
223 j
Supplier credit (2020)
?
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
82 j
Inventory turnover (2020)
?
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
1 j
WCR in days of revenue (2020)
?
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
171 j
WCR and payment terms evolution ADLER PLATRERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
Operating WCR
108 885 €
197 310 €
253 769 €
342 897 €
Inventory turnover (days)
47
0
1
1
Customer payment term (days)
166
157
145
223
Supplier payment term (days)
72
96
91
82
Positioning of ADLER PLATRERIE in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 54 transactions of similar company sales
in 2020,
the value of ADLER PLATRERIE is estimated at
242 036 €
(range 77 136€ - 501 913€).
With an EBITDA of 146 120€, the sector multiple of 2.1x is applied.
The price/revenue ratio is 0.18x
(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 value2020
54 tx
77k€242k€501k€
242 036 €Range: 77 136€ - 501 913€
NAF 4 année 2020
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
146 120 €×2.1x
Estimation305 230 €
68 702€ - 653 190€
Revenue Multiple30%
722 117 €×0.18x
Estimation127 227 €
86 318€ - 173 265€
Net Income Multiple20%
121 434 €×2.1x
Estimation256 268 €
84 451€ - 616 694€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Travaux de plâtrerie)
Compare ADLER PLATRERIE with other companies in the same sector:
Yes, ADLER PLATRERIE generated a net profit of 121 k€ in 2020.
Where is the headquarters of ADLER PLATRERIE ?
The headquarters of ADLER PLATRERIE is located in LINGOLSHEIM (67380), in the department Bas-Rhin.
Where to find the tax return of ADLER PLATRERIE ?
The tax return of ADLER PLATRERIE 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 ADLER PLATRERIE operate?
ADLER PLATRERIE operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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