Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1980-10-30 (45 years)Status: ActiveBusiness sector: SidérurgieLocation: SOLESMES (59730), Nord
AFFIVAL : revenue, balance sheet and financial ratios
AFFIVAL is a French company
founded 45 years ago,
specialized in the sector Sidérurgie.
Based in SOLESMES (59730),
this company of category ETI
shows in 2022 a revenue of 119.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, AFFIVAL achieves revenue of 119.0 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +12.7%. Vs 2021, growth of +44% (82.8 M€ -> 119.0 M€). After deducting consumption (74.6 M€), gross margin stands at 44.4 M€, i.e. a rate of 37%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 25.8 M€, representing 21.7% of revenue. Positive scissor effect: EBITDA margin improves by +7.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 17.5 M€, i.e. 14.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
118 980 194 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
44 391 159 €
EBITDA (2022)
?
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
25 787 280 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 135 524 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 538 311 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.7%
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 24%. 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 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.5% 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 (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
24.486%
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
58.233%
Cash flow / Revenue (2022)
?
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
17.501%
Repayment capacity (2022)
?
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
0.38
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
11.058
28.703
51.633
29.444
54.618
24.486
Financial autonomy
53.718
47.249
38.79
47.865
35.212
58.233
Repayment capacity
0.458
0.886
-3.266
2.404
0.388
0.38
Cash flow / Revenue
7.594%
6.993%
-2.952%
2.645%
15.495%
17.501%
Sector positioning
Debt ratio
24.492022
2019
2021
2022
Q1: 0.0
Med: 15.18
Q3: 77.87
Average
In 2022, the debt ratio of AFFIVAL (24.49) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
58.23%2022
2019
2021
2022
Q1: 6.46%
Med: 33.83%
Q3: 51.55%
Excellent+8 pts over 3 years
In 2022, the financial autonomy of AFFIVAL (58.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.38 years2022
2019
2021
2022
Q1: -0.72 years
Med: 0.03 years
Q3: 0.97 years
Average-17 pts over 3 years
In 2022, the repayment capacity of AFFIVAL (0.38) 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 274.03. 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 4.1x. Financial charges are adequately covered by operations.
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
274.026
Interest coverage (2022)
?
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
4.124
Liquidity indicators evolution AFFIVAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
206.696
193.842
194.135
191.941
161.843
274.026
Interest coverage
85.324
127.221
183.57
24.246
4.472
4.124
Sector positioning
Liquidity ratio
274.032022
2019
2021
2022
Q1: 113.96
Med: 188.22
Q3: 269.9
Excellent+24 pts over 3 years
In 2022, the liquidity ratio of AFFIVAL (274.03) 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
4.12x2022
2019
2021
2022
Q1: -13.03x
Med: 0.3x
Q3: 5.04x
Good-7 pts over 3 years
In 2022, the interest coverage of AFFIVAL (4.1x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 54 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 29 days of revenue, i.e. 9.5 M€ to permanently finance. Notable WCR improvement over the period (-36%), freeing up cash.
Operating WCR (2022)
?
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
9 505 328 €
Customer credit (2022)
?
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
23 j
Supplier credit (2022)
?
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
26 j
Inventory turnover (2022)
?
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
54 j
WCR in days of revenue (2022)
?
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
29 j
WCR and payment terms evolution AFFIVAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Operating WCR
14 748 556 €
14 197 831 €
19 603 131 €
13 146 561 €
29 568 680 €
9 505 328 €
Inventory turnover (days)
42
39
52
53
117
54
Customer payment term (days)
45
37
43
30
40
23
Supplier payment term (days)
67
49
56
50
77
26
Positioning of AFFIVAL in its sector
Comparison with sector Sidérurgie
Similar companies (Sidérurgie)
Compare AFFIVAL with other companies in the same sector:
Yes, AFFIVAL generated a net profit of 17.5 M€ in 2022.
Where is the headquarters of AFFIVAL ?
The headquarters of AFFIVAL is located in SOLESMES (59730), in the department Nord.
Where to find the tax return of AFFIVAL ?
The tax return of AFFIVAL 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 AFFIVAL operate?
AFFIVAL operates in the sector Sidérurgie (NAF code 24.10Z). 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