Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-10-08 (10 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: COURNON-D'AUVERGNE (63800), Puy-de-Dome
AGENCEMENTS NOBLE : revenue, balance sheet and financial ratios
AGENCEMENTS NOBLE is a French company
founded 10 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in COURNON-D'AUVERGNE (63800),
this company of category PME
shows in 2020 a revenue of 168 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGENCEMENTS NOBLE (SIREN 814012142)
Indicator
2020
2019
2018
2017
2016
Revenue
168 436 €
222 465 €
241 429 €
222 434 €
187 294 €
Net income
-22 257 €
-21 992 €
2 314 €
1 097 €
-203 €
EBITDA
-6 743 €
-29 495 €
16 507 €
14 643 €
11 946 €
Net margin
-13.2%
-9.9%
1.0%
0.5%
-0.1%
Revenue and income statement
In 2020, AGENCEMENTS NOBLE achieves revenue of 168 k€. Activity remains stable over the period (CAGR: -2.6%). Significant drop of -24% vs 2019. After deducting consumption (55 k€), gross margin stands at 113 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -4.0% of revenue. Positive scissor effect: EBITDA margin improves by +9.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -22 k€ (-13.2% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
168 436 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
113 151 €
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
-6 743 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 867 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-22 257 €
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
-3.9%
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 -409%. 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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
-408.811%
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
97.931%
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
-5.239%
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
-5.477
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
2018
2019
2020
Debt ratio
509.395
439.073
418.485
6222.533
-408.811
Financial autonomy
68.826
60.29
62.544
64.588
97.931
Repayment capacity
5.25
3.683
3.007
-4.437
-5.477
Cash flow / Revenue
6.149%
6.197%
6.386%
-3.715%
-5.239%
Sector positioning
Debt ratio
-408.812020
2018
2019
2020
Q1: 5.2
Med: 34.22
Q3: 103.22
Excellent-50 pts over 3 years
In 2020, the debt ratio of AGENCEMENTS NOBLE (-408.81) 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
97.93%2020
2018
2019
2020
Q1: 15.27%
Med: 32.99%
Q3: 51.86%
Excellent
In 2020, the financial autonomy of AGENCEMENTS NOBLE (97.9%) 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
-5.48 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Excellent-50 pts over 3 years
In 2020, the repayment capacity of AGENCEMENTS NOBLE (-5.48) 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 78.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
78.312
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
-13.851
Liquidity indicators evolution AGENCEMENTS NOBLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
88.944
93.063
104.284
79.464
78.312
Interest coverage
7.86
5.859
6.452
-5.692
-13.851
Sector positioning
Liquidity ratio
78.312020
2018
2019
2020
Q1: 146.0
Med: 206.33
Q3: 298.65
Average
In 2020, the liquidity ratio of AGENCEMENTS NOBLE (78.31) 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.
Interest coverage
-13.85x2020
2018
2019
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.34x
Watch-50 pts over 3 years
In 2020, the interest coverage of AGENCEMENTS NOBLE (-13.8x) 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-33 days): operations structurally generate cash.
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
-15 606 €
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
43 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
23 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
40 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
-33 j
WCR and payment terms evolution AGENCEMENTS NOBLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-17 843 €
-31 933 €
3 764 €
-19 065 €
-15 606 €
Inventory turnover (days)
18
41
23
23
40
Customer payment term (days)
53
29
90
52
43
Supplier payment term (days)
33
45
40
44
23
Positioning of AGENCEMENTS NOBLE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (36 transactions).
This range of 23 524€ to 40 721€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
23k€32k€40k€
32 216 €Range: 23 524€ - 40 721€
NAF 5 année 2020
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 36 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 menuiserie bois et PVC)
Compare AGENCEMENTS NOBLE with other companies in the same sector:
Frequently asked questions about AGENCEMENTS NOBLE
What is the revenue of AGENCEMENTS NOBLE ?
The revenue of AGENCEMENTS NOBLE in 2020 is 168 k€.
Is AGENCEMENTS NOBLE profitable?
AGENCEMENTS NOBLE recorded a net loss in 2020.
Where is the headquarters of AGENCEMENTS NOBLE ?
The headquarters of AGENCEMENTS NOBLE is located in COURNON-D'AUVERGNE (63800), in the department Puy-de-Dome.
Where to find the tax return of AGENCEMENTS NOBLE ?
The tax return of AGENCEMENTS NOBLE 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 AGENCEMENTS NOBLE operate?
AGENCEMENTS NOBLE 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