Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-26 (14 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: MARTILLAC (33650), Gironde
AMENAGEMENTS COQUE FORENS : revenue, balance sheet and financial ratios
AMENAGEMENTS COQUE FORENS is a French company
founded 14 years ago,
specialized in the sector Travaux de plâtrerie.
Based in MARTILLAC (33650),
this company of category PME
shows in 2024 a revenue of 407 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMENAGEMENTS COQUE FORENS (SIREN 539504316)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
406 628 €
516 799 €
623 712 €
506 079 €
479 154 €
624 509 €
766 581 €
608 751 €
Net income
-35 967 €
25 996 €
31 692 €
-26 235 €
23 248 €
-9 039 €
51 061 €
36 720 €
EBITDA
-24 494 €
22 513 €
38 178 €
-20 921 €
16 837 €
-7 525 €
67 486 €
53 766 €
Net margin
-8.8%
5.0%
5.1%
-5.2%
4.9%
-1.4%
6.7%
6.0%
Revenue and income statement
In 2024, AMENAGEMENTS COQUE FORENS achieves revenue of 407 k€. Activity remains stable over the period (CAGR: -4.9%). Significant drop of -21% vs 2023. After deducting consumption (144 k€), gross margin stands at 263 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -24 k€, representing -6.0% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -209%, reducing margin by 10.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -36 k€ (-8.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
406 628 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
263 109 €
EBITDA (2024)
?
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
-24 494 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-49 205 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-35 967 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.0%
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 30%. 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 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
29.78%
Financial autonomy (2024)
?
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
71.208%
Cash flow / Revenue (2024)
?
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
-4.648%
Repayment capacity (2024)
?
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
-2.446
Asset age ratio (2024)
?
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
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
110.036
37.409
21.362
67.822
45.905
29.497
25.257
29.78
Financial autonomy
33.303
59.266
56.653
53.103
54.878
59.913
69.71
71.208
Repayment capacity
3.291
1.368
-6.832
12.324
-4.313
1.831
3.6
-2.446
Cash flow / Revenue
6.833%
7.074%
-0.947%
2.405%
-3.893%
5.534%
3.29%
-4.648%
Sector positioning
Debt ratio
29.782024
2022
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.12
Average+9 pts over 3 years
In 2024, the debt ratio of AMENAGEMENTS COQUE FORENS (29.78) 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
71.21%2024
2022
2023
2024
Q1: 8.98%
Med: 33.84%
Q3: 53.76%
Excellent
In 2024, the financial autonomy of AMENAGEMENTS COQUE FORENS (71.2%) 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
-2.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of AMENAGEMENTS COQUE FORENS (-2.45) 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 304.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
304.154
Interest coverage (2024)
?
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
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
167.747
204.404
119.172
445.253
207.525
217.297
372.194
304.154
Interest coverage
7.778
2.227
-4.545
0.879
-1.415
1.074
2.794
-3.074
Sector positioning
Liquidity ratio
304.152024
2022
2023
2024
Q1: 146.43
Med: 209.51
Q3: 308.64
Good+18 pts over 3 years
In 2024, the liquidity ratio of AMENAGEMENTS COQUE FORENS (304.15) 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
-3.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.95x
Watch-39 pts over 3 years
In 2024, the interest coverage of AMENAGEMENTS COQUE FORENS (-3.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. The company must finance 7 days of gap between collections and payments. Overall, WCR represents 14 days of revenue, i.e. 16 k€ to permanently finance. Notable WCR improvement over the period (-80%), freeing up cash.
Operating WCR (2024)
?
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
15 785 €
Customer credit (2024)
?
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
17 j
Supplier credit (2024)
?
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
10 j
Inventory turnover (2024)
?
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 (2024)
?
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
14 j
WCR and payment terms evolution AMENAGEMENTS COQUE FORENS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
77 859 €
47 781 €
103 512 €
42 592 €
55 750 €
60 868 €
25 122 €
15 785 €
Inventory turnover (days)
1
1
1
1
1
0
0
0
Customer payment term (days)
64
31
47
34
50
38
24
17
Supplier payment term (days)
54
18
70
27
32
46
18
10
Positioning of AMENAGEMENTS COQUE FORENS in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of AMENAGEMENTS COQUE FORENS is estimated at
59 386 €
(range 30 824€ - 77 528€).
The price/revenue ratio is 0.15x
(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 value2024
65 tx
30k€59k€77k€
59 386 €Range: 30 824€ - 77 528€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
406 628 €
×
0.15x
=59 386 €
Range: 30 824€ - 77 529€
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 (Travaux de plâtrerie)
Compare AMENAGEMENTS COQUE FORENS with other companies in the same sector:
Frequently asked questions about AMENAGEMENTS COQUE FORENS
What is the revenue of AMENAGEMENTS COQUE FORENS ?
The revenue of AMENAGEMENTS COQUE FORENS in 2024 is 407 k€.
Is AMENAGEMENTS COQUE FORENS profitable?
AMENAGEMENTS COQUE FORENS recorded a net loss in 2024.
Where is the headquarters of AMENAGEMENTS COQUE FORENS ?
The headquarters of AMENAGEMENTS COQUE FORENS is located in MARTILLAC (33650), in the department Gironde.
Where to find the tax return of AMENAGEMENTS COQUE FORENS ?
The tax return of AMENAGEMENTS COQUE FORENS 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 AMENAGEMENTS COQUE FORENS operate?
AMENAGEMENTS COQUE FORENS operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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