ANSAMBLE : revenue, balance sheet and financial ratios
ANSAMBLE is a French company
founded 40 years ago,
specialized in the sector Restauration collective sous contrat.
Based in VANNES (56000),
this company of category GE
shows in 2023 a revenue of 221.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Im Jahr 2023 erzielt ANSAMBLE einen Umsatz von 221.5 Mio€. Der Umsatz wächst über 7 Jahre positiv (CAGR: +3.4%). Vs 2022: +6%. Nach Abzug des Verbrauchs (93.3 Mio€) beträgt die Bruttomarge 128.2 Mio€, d.h. eine Rate von 58%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -4.1 Mio€, was -1.8% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -10.4 Mio€ (-4.7% des Umsatzes).
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
221 471 080 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
128 220 934 €
EBITDA (2023)
?
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
-4 085 798 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 077 733 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 408 072 €
EBITDA margin (2023)
?
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -73%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -37%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-72.77%
Financial autonomy (2023)
?
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
-37.252%
Cash flow / Revenue (2023)
?
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
-2.995%
Repayment capacity (2023)
?
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
-2.007
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2022
2023
Debt ratio
-2403.929
-384.723
-293.817
-518.417
-99.443
-70.635
-72.77
Financial autonomy
-0.393
-6.223
-8.952
-2.787
-27.221
-14.561
-37.252
Repayment capacity
6.244
-15.899
22.303
11.013
-1.503
-1.079
-2.007
Cash flow / Revenue
0.41%
-0.482%
0.378%
0.378%
-6.352%
-2.464%
-2.995%
Sector positioning
Verschuldungsgrad
-72.772023
2020
2022
2023
Q1: 0.0
Med: 11.12
Q3: 82.49
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von ANSAMBLE (-72.77). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-37.25%2023
2020
2022
2023
Q1: 2.2%
Med: 21.46%
Q3: 43.32%
Beobachten
Im Jahr 2023 liegt in den unteren 25% der Branche das finanzielle autonomie von ANSAMBLE (-37.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Geringe Autonomie kann die Investitionsfähigkeit einschränken und die Verwundbarkeit erhöhen.
Rückzahlungsfähigkeit
-2.01 ans2023
2020
2022
2023
Q1: -1.01 ans
Med: 0.0 ans
Q3: 1.66 ans
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von ANSAMBLE (-2.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 39.15. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2023)
?
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
39.154
Interest coverage (2023)
?
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
-27.689
Liquidity indicators evolution ANSAMBLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
62.073
75.266
74.534
66.559
55.94
44.992
39.154
Interest coverage
164.693
-22.677
55.257
16.391
-4.481
-111.977
-27.689
Sector positioning
Liquiditätsquote
39.152023
2020
2022
2023
Q1: 99.59
Med: 143.04
Q3: 204.41
Average+9 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das liquiditätsquote von ANSAMBLE (39.15). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-27.69x2023
2020
2022
2023
Q1: -0.02x
Med: 0.35x
Q3: 4.75x
Beobachten
Im Jahr 2023 liegt in den unteren 25% der Branche das zinsdeckung von ANSAMBLE (-27.7x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 16 Tage. Lieferantenfrist: 56 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 40 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 7 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-15 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-4052%), Freisetzung von Liquidität.
Operating WCR (2023)
?
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
-9 219 841 €
Customer credit (2023)
?
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
16 j
Supplier credit (2023)
?
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
56 j
Inventory turnover (2023)
?
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
7 j
WCR in days of revenue (2023)
?
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
-15 j
WCR and payment terms evolution ANSAMBLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
-222 053 €
3 688 484 €
4 186 890 €
1 432 642 €
-3 610 718 €
-4 817 944 €
-9 219 841 €
Inventory turnover (days)
7
7
6
7
8
7
7
Customer payment term (days)
14
16
15
14
18
19
16
Supplier payment term (days)
59
56
57
55
74
66
56
Positioning of ANSAMBLE in its sector
Comparison with sector Restauration collective sous contrat
Valuation estimate
Based on 204 transactions of similar company sales
(all years),
the value of ANSAMBLE is estimated at
140 829 879 €
(range 83 654 289€ - 195 834 481€).
The price/revenue ratio is 0.64x
(in line with sector norms).
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 value2023
204 transactions
83654k€140829k€195834k€
140 829 879 €Range: 83 654 289€ - 195 834 481€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
221 471 080 €
×
0.64x
=140 829 879 €
Range: 83 654 290€ - 195 834 482€
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 204 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 (Restauration collective sous contrat)
Compare ANSAMBLE with other companies in the same sector:
The headquarters of ANSAMBLE is located in VANNES (56000), in the department Morbihan.
Where to find the tax return of ANSAMBLE ?
The tax return of ANSAMBLE 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 ANSAMBLE operate?
ANSAMBLE operates in the sector Restauration collective sous contrat (NAF code 56.29A). 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