Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-10-29 (12 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: BAVILLIERS (90800), Territoire de Belfort
AGENCEMENT CONCEPT : revenue, balance sheet and financial ratios
AGENCEMENT CONCEPT is a French company
founded 12 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in BAVILLIERS (90800),
this company of category PME
shows in 2019 a revenue of -74 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCEMENT CONCEPT (SIREN 798180840)
Indicator
2019
2018
2017
2016
Revenue
-73 670 €
360 593 €
371 206 €
584 268 €
Net income
-162 031 €
1 233 €
1 438 €
5 978 €
EBITDA
-156 989 €
24 727 €
-990 €
12 099 €
Net margin
219.9%
0.3%
0.4%
1.0%
Revenue and income statement
In 2019, AGENCEMENT CONCEPT records a net loss of 162 k€. This deficit will reduce equity on the balance sheet.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-73 670 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-92 176 €
EBITDA (2019)
?
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
-156 989 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-166 622 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-162 031 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
213.1%
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 -87%. 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 -220%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 214.5% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-87.449%
Financial autonomy (2019)
?
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
-219.925%
Cash flow / Revenue (2019)
?
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
214.488%
Repayment capacity (2019)
?
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
-0.763
Asset age ratio (2019)
?
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
Debt ratio
327.991
169.616
97.037
-87.449
Financial autonomy
8.017
14.335
18.498
-219.925
Repayment capacity
5.767
-15.891
1.634
-0.763
Cash flow / Revenue
2.095%
-0.66%
3.182%
214.488%
Sector positioning
Debt ratio
-87.452019
2017
2018
2019
Q1: 2.89
Med: 19.61
Q3: 59.63
Excellent-50 pts over 3 years
In 2019, the debt ratio of AGENCEMENT CONCEPT (-87.45) 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
-219.93%2019
2017
2018
2019
Q1: 15.28%
Med: 35.57%
Q3: 55.12%
Watch
In 2019, the financial autonomy of AGENCEMENT CONCEPT (-219.9%) 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
-0.76 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.28 years
Q3: 1.5 years
Excellent
In 2019, the repayment capacity of AGENCEMENT CONCEPT (-0.76) 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 70.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
70.694
Interest coverage (2019)
?
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
-0.447
Liquidity indicators evolution AGENCEMENT CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
127.07
126.979
120.247
70.694
Interest coverage
6.009
-146.768
17.669
-0.447
Sector positioning
Liquidity ratio
70.692019
2017
2018
2019
Q1: 133.78
Med: 191.13
Q3: 282.9
Watch
In 2019, the liquidity ratio of AGENCEMENT CONCEPT (70.69) 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
-0.45x2019
2017
2018
2019
Q1: 0.0x
Med: 0.5x
Q3: 2.97x
Average
In 2019, the interest coverage of AGENCEMENT CONCEPT (-0.5x) 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. Average customer payment term: -134 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 190 days. Excellent situation: suppliers finance 324 days of the operating cycle (retail model). Overall, WCR represents 39 days of revenue, i.e. -8 k€ to permanently finance. Notable WCR improvement over the period (-105%), freeing up cash.
Operating WCR (2019)
?
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
-7 909 €
Customer credit (2019)
?
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
-134 j
Supplier credit (2019)
?
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
190 j
Inventory turnover (2019)
?
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 in days of revenue (2019)
?
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
39 j
WCR and payment terms evolution AGENCEMENT CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
167 749 €
81 005 €
58 055 €
-7 909 €
Inventory turnover (days)
24
51
49
0
Customer payment term (days)
77
37
20
-134
Supplier payment term (days)
93
62
55
190
Positioning of AGENCEMENT CONCEPT in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Similar companies (Travaux de menuiserie bois et PVC)
Compare AGENCEMENT CONCEPT with other companies in the same sector:
Frequently asked questions about AGENCEMENT CONCEPT
What is the revenue of AGENCEMENT CONCEPT ?
The revenue of AGENCEMENT CONCEPT in 2019 is -74 k€.
Is AGENCEMENT CONCEPT profitable?
AGENCEMENT CONCEPT recorded a net loss in 2019.
Where is the headquarters of AGENCEMENT CONCEPT ?
The headquarters of AGENCEMENT CONCEPT is located in BAVILLIERS (90800), in the department Territoire de Belfort.
Where to find the tax return of AGENCEMENT CONCEPT ?
The tax return of AGENCEMENT 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 AGENCEMENT CONCEPT operate?
AGENCEMENT CONCEPT operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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