Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-12-01 (20 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: FLOIRAC (33270), Gironde
AMENAGEMENT D'AQUITAINE : revenue, balance sheet and financial ratios
AMENAGEMENT D'AQUITAINE is a French company
founded 20 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in FLOIRAC (33270),
this company of category PME
shows in 2020 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMENAGEMENT D'AQUITAINE (SIREN 485339980)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
1 390 621 €
1 849 470 €
2 540 436 €
2 695 723 €
1 342 908 €
2 361 715 €
Net income
34 027 €
48 081 €
46 117 €
28 933 €
18 349 €
22 320 €
EBITDA
24 888 €
67 684 €
69 400 €
44 890 €
22 489 €
54 129 €
Net margin
2.4%
2.6%
1.8%
1.1%
1.4%
0.9%
Revenue and income statement
In 2020, AMENAGEMENT D'AQUITAINE achieves revenue of 1.4 M€. Revenue is declining over the period 2015-2020 (CAGR: -10.1%). Significant drop of -25% vs 2019. After deducting consumption (745 k€), gross margin stands at 646 k€, i.e. a rate of 46%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 25 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 34 k€, i.e. 2.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 390 621 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
645 561 €
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
24 888 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
49 345 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
34 027 €
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
1.8%
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 154%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 73.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
153.579%
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
33.997%
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
0.731%
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
73.623
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
2015
2016
2017
2018
2019
2020
Debt ratio
20.478
42.281
69.883
66.179
87.725
153.579
Financial autonomy
18.95
34.417
27.222
29.667
34.36
33.997
Repayment capacity
2.264
7.771
7.798
5.331
8.481
73.623
Cash flow / Revenue
1.193%
1.336%
1.193%
1.978%
2.533%
0.731%
Sector positioning
Debt ratio
153.582020
2018
2019
2020
Q1: 5.19
Med: 34.2
Q3: 103.36
Average
In 2020, the debt ratio of AMENAGEMENT D'AQUITAINE (153.58) 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
34.0%2020
2018
2019
2020
Q1: 15.25%
Med: 32.98%
Q3: 51.88%
Good+6 pts over 3 years
In 2020, the financial autonomy of AMENAGEMENT D'AQUITAINE (34.0%) 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
73.62 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Watch
In 2020, the repayment capacity of AMENAGEMENT D'AQUITAINE (73.62) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 719.99. 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 34.2x. Operating income very largely covers interest expenses: high safety margin.
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
719.993
Interest coverage (2020)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
132.388
191.487
182.939
194.672
278.784
719.993
Interest coverage
13.119
17.017
19.652
17.006
10.534
34.185
Sector positioning
Liquidity ratio
719.992020
2018
2019
2020
Q1: 146.0
Med: 206.4
Q3: 298.75
Excellent+23 pts over 3 years
In 2020, the liquidity ratio of AMENAGEMENT D'AQUITAINE (719.99) 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
34.19x2020
2018
2019
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.33x
Excellent
In 2020, the interest coverage of AMENAGEMENT D'AQUITAINE (34.2x) 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: 215 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The gap of 179 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 21 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 332 days of revenue, i.e. 1.3 M€ to permanently finance.
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
1 283 641 €
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
215 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
36 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
21 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
332 j
WCR and payment terms evolution AMENAGEMENT D'AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
1 099 355 €
744 951 €
1 061 306 €
1 179 575 €
1 059 820 €
1 283 641 €
Inventory turnover (days)
9
17
8
11
15
21
Customer payment term (days)
171
157
110
112
152
215
Supplier payment term (days)
145
99
77
85
54
36
Positioning of AMENAGEMENT D'AQUITAINE 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 81 988€ to 216 656€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
81k€137k€216k€
137 055 €Range: 81 988€ - 216 656€
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 AMENAGEMENT D'AQUITAINE with other companies in the same sector:
Frequently asked questions about AMENAGEMENT D'AQUITAINE
What is the revenue of AMENAGEMENT D'AQUITAINE ?
The revenue of AMENAGEMENT D'AQUITAINE in 2020 is 1.4 M€.
Is AMENAGEMENT D'AQUITAINE profitable?
Yes, AMENAGEMENT D'AQUITAINE generated a net profit of 34 k€ in 2020.
Where is the headquarters of AMENAGEMENT D'AQUITAINE ?
The headquarters of AMENAGEMENT D'AQUITAINE is located in FLOIRAC (33270), in the department Gironde.
Where to find the tax return of AMENAGEMENT D'AQUITAINE ?
The tax return of AMENAGEMENT D'AQUITAINE 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 AMENAGEMENT D'AQUITAINE operate?
AMENAGEMENT D'AQUITAINE 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