Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-04-12 (22 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: CAGNES-SUR-MER (06800), Alpes-Maritimes
AGEO CONSTRUCTION : revenue, balance sheet and financial ratios
AGEO CONSTRUCTION is a French company
founded 22 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in CAGNES-SUR-MER (06800),
this company of category PME
shows in 2019 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGEO CONSTRUCTION (SIREN 453137010)
Indicator
2020
2019
2018
2017
2016
2014
Revenue
N/C
2 191 552 €
2 144 278 €
1 468 236 €
1 835 169 €
1 092 863 €
Net income
58 978 €
107 404 €
86 835 €
76 762 €
77 115 €
29 668 €
EBITDA
N/C
137 292 €
119 955 €
104 051 €
99 569 €
25 342 €
Net margin
N/C
4.9%
4.0%
5.2%
4.2%
2.7%
Revenue and income statement
In 2020, AGEO CONSTRUCTION generates positive net income of 59 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2020: 30 k€ -> 59 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
58 978 €
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 54%. 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
1.86%
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
54.174%
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
2014
2016
2017
2018
2019
2020
Debt ratio
2.04
0.014
0.001
0.001
3.362
1.86
Financial autonomy
60.651
46.088
47.962
42.81
51.645
54.174
Repayment capacity
0.415
0.0
0.0
0.0
0.188
None
Cash flow / Revenue
1.518%
4.252%
5.974%
4.425%
4.636%
None%
Sector positioning
Debt ratio
1.862020
2018
2019
2020
Q1: 0.0
Med: 16.01
Q3: 94.09
Good
In 2020, the debt ratio of AGEO CONSTRUCTION (1.86) 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
54.17%2020
2018
2019
2020
Q1: 4.32%
Med: 21.63%
Q3: 43.65%
Excellent
In 2020, the financial autonomy of AGEO CONSTRUCTION (54.2%) 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
0.19 years2019
2018
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 0.78 years
Average+31 pts over 2 years
In 2019, the repayment capacity of AGEO CONSTRUCTION (0.19) 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 210.93. 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
210.929
Liquidity indicators evolution AGEO CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2020
Liquidity ratio
244.364
174.644
219.264
168.752
216.657
210.929
Interest coverage
0.0
0.0
0.0
0.0
0.2
None
Sector positioning
Liquidity ratio
210.932020
2018
2019
2020
Q1: 125.08
Med: 177.3
Q3: 281.74
Good+7 pts over 3 years
In 2020, the liquidity ratio of AGEO CONSTRUCTION (210.93) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.2x2019
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 1.94x
Good+28 pts over 2 years
In 2019, the interest coverage of AGEO CONSTRUCTION (0.2x) 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: 618 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 203 days. The gap of 415 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
618 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
203 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
0 j
WCR and payment terms evolution AGEO CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2020
Operating WCR
190 464 €
236 682 €
262 800 €
354 042 €
280 321 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
86
69
121
93
84
618
Supplier payment term (days)
25
63
43
51
24
203
Positioning of AGEO CONSTRUCTION in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of AGEO CONSTRUCTION is estimated at
146 400 €
(range 49 630€ - 472 101€).
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 value2020
113 transactions
49k€146k€472k€
146 400 €Range: 49 630€ - 472 101€
NAF 5 all-time
Valuation method used
Net Income Multiple
58 978 €
×
2.5x
=146 400 €
Range: 49 631€ - 472 102€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare AGEO CONSTRUCTION with other companies in the same sector:
Frequently asked questions about AGEO CONSTRUCTION
What is the revenue of AGEO CONSTRUCTION ?
The revenue of AGEO CONSTRUCTION in 2019 is 2.2 M€.
Is AGEO CONSTRUCTION profitable?
Yes, AGEO CONSTRUCTION generated a net profit of 59 k€ in 2020.
Where is the headquarters of AGEO CONSTRUCTION ?
The headquarters of AGEO CONSTRUCTION is located in CAGNES-SUR-MER (06800), in the department Alpes-Maritimes.
Where to find the tax return of AGEO CONSTRUCTION ?
The tax return of AGEO CONSTRUCTION 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 AGEO CONSTRUCTION operate?
AGEO CONSTRUCTION operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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