Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-11-14 (9 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: MONTREUIL (93100), Seine-Saint-Denis
AHOUEFAZ PROPRETES : revenue, balance sheet and financial ratios
AHOUEFAZ PROPRETES is a French company
founded 9 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in MONTREUIL (93100),
this company of category PME
shows in 2021 a revenue of 116 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AHOUEFAZ PROPRETES (SIREN 824237309)
Indicator
2021
2020
2019
2018
2017
Revenue
115 630 €
120 093 €
142 355 €
124 532 €
44 582 €
Net income
-1 684 €
8 004 €
-9 601 €
5 027 €
10 909 €
EBITDA
454 €
11 130 €
-3 735 €
7 800 €
12 866 €
Net margin
-1.5%
6.7%
-6.7%
4.0%
24.5%
Revenue and income statement
In 2021, AHOUEFAZ PROPRETES achieves revenue of 116 k€. Over the period 2017-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +26.9%. Slight decline of -4% vs 2020. After deducting consumption (1 k€), gross margin stands at 115 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 454 €, representing 0.4% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -96%, reducing margin by 8.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -2 k€ (-1.5% 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
115 630 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
114 530 €
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
454 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-738 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 684 €
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
0.4%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
40.045%
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
11.547%
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
-0.428%
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
0.0
Solvency indicators evolution AHOUEFAZ PROPRETES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Debt ratio
0.0
30.666
96.605
17.521
40.045
Financial autonomy
0.0
7.252
16.575
6.427
11.547
Repayment capacity
0.0
0.817
-1.335
0.2
0.0
Cash flow / Revenue
24.47%
5.195%
-3.91%
8.857%
-0.428%
Sector positioning
Debt ratio
40.052021
2019
2020
2021
Q1: 0.04
Med: 13.49
Q3: 68.58
Average-13 pts over 3 years
In 2021, the debt ratio of AHOUEFAZ PROPRETES (40.05) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
11.55%2021
2019
2020
2021
Q1: 8.32%
Med: 30.09%
Q3: 50.68%
Average-6 pts over 3 years
In 2021, the financial autonomy of AHOUEFAZ PROPRETES (11.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.0 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.4 years
Excellent
In 2021, the repayment capacity of AHOUEFAZ PROPRETES (0.00) 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 139.82. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 142.1x. Operating income very largely covers interest expenses: high safety margin.
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
139.82
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
142.07
Liquidity indicators evolution AHOUEFAZ PROPRETES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
141.384
131.406
136.841
165.563
139.82
Interest coverage
0.256
3.654
-10.602
3.243
142.07
Sector positioning
Liquidity ratio
139.822021
2019
2020
2021
Q1: 124.0
Med: 173.85
Q3: 250.1
Average
In 2021, the liquidity ratio of AHOUEFAZ PROPRETES (139.82) 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
142.07x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.18x
Excellent+56 pts over 3 years
In 2021, the interest coverage of AHOUEFAZ PROPRETES (142.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 125 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 110 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 37 days of revenue, i.e. 12 k€ to permanently finance. Over 2017-2021, WCR increased by +195%, requiring additional financing.
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
11 893 €
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
125 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
15 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
37 j
WCR and payment terms evolution AHOUEFAZ PROPRETES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
-12 529 €
-11 657 €
11 228 €
11 757 €
11 893 €
Inventory turnover (days)
0
4
0
0
0
Customer payment term (days)
0
91
82
87
125
Supplier payment term (days)
12
25
15
34
15
Positioning of AHOUEFAZ PROPRETES in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 6 172€ to 28 468€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
6k€16k€28k€
16 342 €Range: 6 172€ - 28 468€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Nettoyage courant des bâtiments)
Compare AHOUEFAZ PROPRETES with other companies in the same sector:
Frequently asked questions about AHOUEFAZ PROPRETES
What is the revenue of AHOUEFAZ PROPRETES ?
The revenue of AHOUEFAZ PROPRETES in 2021 is 116 k€.
Is AHOUEFAZ PROPRETES profitable?
AHOUEFAZ PROPRETES recorded a net loss in 2021.
Where is the headquarters of AHOUEFAZ PROPRETES ?
The headquarters of AHOUEFAZ PROPRETES is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of AHOUEFAZ PROPRETES ?
The tax return of AHOUEFAZ PROPRETES 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 AHOUEFAZ PROPRETES operate?
AHOUEFAZ PROPRETES operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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