Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-08-21 (19 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: VINZELLES (71680), Saone-et-Loire
A.M. BERNOLLIN : revenue, balance sheet and financial ratios
A.M. BERNOLLIN is a French company
founded 19 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in VINZELLES (71680),
this company of category PME
shows in 2021 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A.M. BERNOLLIN (SIREN 491548251)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 687 628 €
1 531 074 €
1 764 694 €
1 534 610 €
1 424 523 €
1 371 069 €
Net income
631 208 €
35 958 €
15 171 €
12 860 €
47 733 €
47 942 €
39 481 €
EBITDA
N/C
91 607 €
57 561 €
77 384 €
96 815 €
86 358 €
85 498 €
Net margin
N/C
2.1%
1.0%
0.7%
3.1%
3.4%
2.9%
Revenue and income statement
In 2022, A.M. BERNOLLIN generates positive net income of 631 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 39 k€ -> 631 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
631 208 €
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 1%. 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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.332%
Financial autonomy (2022)
?
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
94.829%
Solvency indicators evolution A.M. BERNOLLIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
82.49
46.145
98.503
73.135
62.271
33.255
1.332
Financial autonomy
38.772
47.227
38.088
41.017
45.158
54.881
94.829
Repayment capacity
2.945
1.745
3.707
3.952
4.742
1.771
None
Cash flow / Revenue
5.544%
5.924%
6.357%
3.986%
3.391%
4.799%
None%
Sector positioning
Debt ratio
1.332022
2020
2021
2022
Q1: 0.0
Med: 23.39
Q3: 112.96
Good-30 pts over 3 years
In 2022, the debt ratio of A.M. BERNOLLIN (1.33) 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
94.83%2022
2020
2021
2022
Q1: 2.19%
Med: 28.72%
Q3: 58.92%
Excellent+10 pts over 3 years
In 2022, the financial autonomy of A.M. BERNOLLIN (94.8%) 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
1.77 years2021
2020
2021
Q1: 0.0 years
Med: 0.11 years
Q3: 2.13 years
Average
In 2021, the repayment capacity of A.M. BERNOLLIN (1.77) 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 2558.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
2558.711
Liquidity indicators evolution A.M. BERNOLLIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
0.0
0.0
0.0
120.193
143.82
145.009
2558.711
Interest coverage
5.357
3.796
3.75
3.841
2.345
1.644
None
Sector positioning
Liquidity ratio
2558.712022
2020
2021
2022
Q1: 91.36
Med: 176.87
Q3: 365.72
Excellent+32 pts over 3 years
In 2022, the liquidity ratio of A.M. BERNOLLIN (2558.71) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.64x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.87x
Good
In 2021, the interest coverage of A.M. BERNOLLIN (1.6x) 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.
Operating WCR (2022)
?
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 (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 A.M. BERNOLLIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-150 722 €
-139 233 €
-156 269 €
-78 599 €
-70 782 €
-37 398 €
0 €
Inventory turnover (days)
0
0
0
13
14
13
0
Customer payment term (days)
0
0
0
6
6
4
0
Supplier payment term (days)
25
30
31
30
21
16
0
Positioning of A.M. BERNOLLIN in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of A.M. BERNOLLIN is estimated at
4 881 260 €
(range 2 846 134€ - 9 399 192€).
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 value2022
114 transactions
2846k€4881k€9399k€
4 881 260 €Range: 2 846 134€ - 9 399 192€
NAF 5 all-time
Valuation method used
Net Income Multiple
631 208 €
×
7.7x
=4 881 261 €
Range: 2 846 135€ - 9 399 193€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare A.M. BERNOLLIN with other companies in the same sector:
Yes, A.M. BERNOLLIN generated a net profit of 631 k€ in 2022.
Where is the headquarters of A.M. BERNOLLIN ?
The headquarters of A.M. BERNOLLIN is located in VINZELLES (71680), in the department Saone-et-Loire.
Where to find the tax return of A.M. BERNOLLIN ?
The tax return of A.M. BERNOLLIN 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 A.M. BERNOLLIN operate?
A.M. BERNOLLIN operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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