Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-05-26 (22 years)Status: ActiveBusiness sector: Services funérairesLocation: VIAS (34450), Herault
AGATHOISE DU FUNERAIRE : revenue, balance sheet and financial ratios
AGATHOISE DU FUNERAIRE is a French company
founded 22 years ago,
specialized in the sector Services funéraires.
Based in VIAS (34450),
this company of category PME
shows in 2017 a revenue of 514 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGATHOISE DU FUNERAIRE (SIREN 448891085)
Indicator
2017
2016
Revenue
513 543 €
585 579 €
Net income
-40 035 €
21 549 €
EBITDA
-21 095 €
37 595 €
Net margin
-7.8%
3.7%
Revenue and income statement
In 2017, AGATHOISE DU FUNERAIRE achieves revenue of 514 k€. Significant drop of -12% vs 2016. After deducting consumption (75 k€), gross margin stands at 438 k€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -21 k€, representing -4.1% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -156%, reducing margin by 10.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -40 k€ (-7.8% of revenue), which will impact equity.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
513 543 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
438 096 €
EBITDA (2017)
?
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
-21 095 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-44 578 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-40 035 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.1%
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 790%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
789.661%
Financial autonomy (2017)
?
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
4.688%
Cash flow / Revenue (2017)
?
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
-3.812%
Repayment capacity (2017)
?
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
-4.899
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AGATHOISE DU FUNERAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
184.826
789.661
Financial autonomy
19.029
4.688
Repayment capacity
3.67
-4.899
Cash flow / Revenue
6.08%
-3.812%
Sector positioning
Debt ratio
789.662017
2016
2017
Q1: 4.93
Med: 24.38
Q3: 65.9
Watch
In 2017, the debt ratio of AGATHOISE DU FUNERAIRE (789.66) 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
4.69%2017
2016
2017
Q1: 23.99%
Med: 44.72%
Q3: 60.67%
Watch
In 2017, the financial autonomy of AGATHOISE DU FUNERAIRE (4.7%) 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
-4.9 years2017
2016
2017
Q1: 0.0 years
Med: 0.56 years
Q3: 1.95 years
Excellent-51 pts over 2 years
In 2017, the repayment capacity of AGATHOISE DU FUNERAIRE (-4.90) 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 50.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
50.279
Interest coverage (2017)
?
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
-20.929
Liquidity indicators evolution AGATHOISE DU FUNERAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
62.929
50.279
Interest coverage
11.901
-20.929
Sector positioning
Liquidity ratio
50.282017
2016
2017
Q1: 128.58
Med: 191.26
Q3: 287.64
Watch-13 pts over 2 years
In 2017, the liquidity ratio of AGATHOISE DU FUNERAIRE (50.28) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-20.93x2017
2016
2017
Q1: 0.0x
Med: 1.15x
Q3: 4.58x
Watch-50 pts over 2 years
In 2017, the interest coverage of AGATHOISE DU FUNERAIRE (-20.9x) 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. Average customer payment term: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 134 days. Excellent situation: suppliers finance 58 days of the operating cycle (retail model). Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 37 days of revenue, i.e. 53 k€ to permanently finance.
Operating WCR (2017)
?
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
53 450 €
Customer credit (2017)
?
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
76 j
Supplier credit (2017)
?
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
134 j
Inventory turnover (2017)
?
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
18 j
WCR in days of revenue (2017)
?
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
37 j
WCR and payment terms evolution AGATHOISE DU FUNERAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
32 172 €
53 450 €
Inventory turnover (days)
18
18
Customer payment term (days)
46
76
Supplier payment term (days)
80
134
Positioning of AGATHOISE DU FUNERAIRE in its sector
Comparison with sector Services funéraires
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of AGATHOISE DU FUNERAIRE is estimated at
185 813 €
(range 66 684€ - 280 915€).
The price/revenue ratio is 0.36x
(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.
Estimated enterprise value2017
108 transactions
66k€185k€280k€
185 813 €Range: 66 684€ - 280 915€
NAF 5 all-time
Valuation method used
Revenue Multiple
513 543 €
×
0.36x
=185 814 €
Range: 66 685€ - 280 915€
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 108 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 (Services funéraires)
Compare AGATHOISE DU FUNERAIRE with other companies in the same sector:
Frequently asked questions about AGATHOISE DU FUNERAIRE
What is the revenue of AGATHOISE DU FUNERAIRE ?
The revenue of AGATHOISE DU FUNERAIRE in 2017 is 514 k€.
Is AGATHOISE DU FUNERAIRE profitable?
AGATHOISE DU FUNERAIRE recorded a net loss in 2017.
Where is the headquarters of AGATHOISE DU FUNERAIRE ?
The headquarters of AGATHOISE DU FUNERAIRE is located in VIAS (34450), in the department Herault.
Where to find the tax return of AGATHOISE DU FUNERAIRE ?
The tax return of AGATHOISE DU FUNERAIRE 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 AGATHOISE DU FUNERAIRE operate?
AGATHOISE DU FUNERAIRE operates in the sector Services funéraires (NAF code 96.03Z). 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