Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-02-25 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NEVERS (58000), Nievre
AGREGATS DU CENTRE GROUPE : revenue, balance sheet and financial ratios
AGREGATS DU CENTRE GROUPE is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NEVERS (58000),
this company of category PME
shows in 2021 a revenue of 448 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGREGATS DU CENTRE GROUPE (SIREN 531010569)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
447 932 €
617 969 €
494 899 €
454 145 €
358 198 €
358 947 €
Net income
-37 452 €
-81 361 €
158 277 €
135 013 €
-63 320 €
18 050 €
EBITDA
-154 028 €
-66 317 €
-53 536 €
25 051 €
-77 043 €
8 214 €
Net margin
-8.4%
-13.2%
32.0%
29.7%
-17.7%
5.0%
Revenue and income statement
In 2021, AGREGATS DU CENTRE GROUPE achieves revenue of 448 k€. Revenue is growing positively over 6 years (CAGR: +4.5%). Significant drop of -28% vs 2020. After deducting consumption (0 €), gross margin stands at 448 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -154 k€, representing -34.4% of revenue. Warning negative scissor effect: despite revenue change (-28%), EBITDA varies by -132%, reducing margin by 23.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -37 k€ (-8.4% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
447 932 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
447 932 €
EBITDA (2021)
?
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
-154 028 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-131 255 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 452 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-34.4%
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 20%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
19.596%
Financial autonomy (2021)
?
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
76.968%
Cash flow / Revenue (2021)
?
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
-13.434%
Repayment capacity (2021)
?
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
-19.374
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AGREGATS DU CENTRE GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
22.619
23.925
24.097
19.356
19.314
19.596
Financial autonomy
77.957
77.205
77.944
80.237
76.579
76.968
Repayment capacity
-53.223
-12.878
20.233
7.84
-26.79
-19.374
Cash flow / Revenue
-6.939%
-29.167%
15.334%
30.384%
-6.857%
-13.434%
Sector positioning
Debt ratio
19.62021
2019
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Good
In 2021, the debt ratio of AGREGATS DU CENTRE GROUPE (19.60) 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
76.97%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Good
In 2021, the financial autonomy of AGREGATS DU CENTRE GROUPE (77.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-19.37 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of AGREGATS DU CENTRE GROUPE (-19.37) 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 59.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
59.907
Interest coverage (2021)
?
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
-5.531
Liquidity indicators evolution AGREGATS DU CENTRE GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
63.439
51.882
115.548
140.698
78.245
59.907
Interest coverage
621.135
-34.499
123.744
-42.144
-44.654
-5.531
Sector positioning
Liquidity ratio
59.912021
2019
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Average
In 2021, the liquidity ratio of AGREGATS DU CENTRE GROUPE (59.91) 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
-5.53x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Average+20 pts over 3 years
In 2021, the interest coverage of AGREGATS DU CENTRE GROUPE (-5.5x) 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: 216 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 377 days. Excellent situation: suppliers finance 161 days of the operating cycle (retail model). WCR is negative (-24 days): operations structurally generate cash.
Operating WCR (2021)
?
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
-29 976 €
Customer credit (2021)
?
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
216 j
Supplier credit (2021)
?
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
377 j
Inventory turnover (2021)
?
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 (2021)
?
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
-24 j
WCR and payment terms evolution AGREGATS DU CENTRE GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-25 675 €
-53 787 €
193 666 €
303 002 €
62 341 €
-29 976 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
43
98
94
204
242
216
Supplier payment term (days)
258
441
505
262
241
377
Positioning of AGREGATS DU CENTRE GROUPE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of AGREGATS DU CENTRE GROUPE is estimated at
204 985 €
(range 64 131€ - 360 950€).
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
65 tx
64k€204k€360k€
204 985 €Range: 64 131€ - 360 950€
NAF 5 année 2021
Valuation method used
Revenue Multiple
447 932 €
×
0.46x
=204 986 €
Range: 64 132€ - 360 951€
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 65 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 (Activités des sièges sociaux)
Compare AGREGATS DU CENTRE GROUPE with other companies in the same sector:
Frequently asked questions about AGREGATS DU CENTRE GROUPE
What is the revenue of AGREGATS DU CENTRE GROUPE ?
The revenue of AGREGATS DU CENTRE GROUPE in 2021 is 448 k€.
Is AGREGATS DU CENTRE GROUPE profitable?
AGREGATS DU CENTRE GROUPE recorded a net loss in 2021.
Where is the headquarters of AGREGATS DU CENTRE GROUPE ?
The headquarters of AGREGATS DU CENTRE GROUPE is located in NEVERS (58000), in the department Nievre.
Where to find the tax return of AGREGATS DU CENTRE GROUPE ?
The tax return of AGREGATS DU CENTRE GROUPE 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 AGREGATS DU CENTRE GROUPE operate?
AGREGATS DU CENTRE GROUPE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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