Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-11-30 (16 years)Status: ActiveBusiness sector: Fabrication d'autres articles en caoutchoucLocation: DECIZE (58300), Nievre
ANVIS DECIZE SAS : revenue, balance sheet and financial ratios
ANVIS DECIZE SAS is a French company
founded 16 years ago,
specialized in the sector Fabrication d'autres articles en caoutchouc.
Based in DECIZE (58300),
this company of category PME
shows in 2024 a revenue of 17.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANVIS DECIZE SAS (SIREN 518482013)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
2017
Revenue
17 072 080 €
18 637 655 €
16 241 348 €
21 035 253 €
11 029 195 €
15 733 506 €
18 530 461 €
19 520 004 €
19 593 235 €
Net income
-1 018 632 €
-1 790 219 €
-4 134 038 €
-3 331 026 €
-2 743 032 €
-3 064 700 €
-2 482 033 €
-1 193 977 €
-329 199 €
EBITDA
421 322 €
-1 017 176 €
-3 787 862 €
-1 894 015 €
-2 050 115 €
-2 556 530 €
-1 770 919 €
-662 351 €
-156 985 €
Net margin
-6.0%
-9.6%
-25.5%
-15.8%
-24.9%
-19.5%
-13.4%
-6.1%
-1.7%
Revenue and income statement
In 2024, ANVIS DECIZE SAS achieves revenue of 17.1 M€. Activity remains stable over the period (CAGR: -1.9%). Slight decline of -8% vs 2023. After deducting consumption (4.5 M€), gross margin stands at 12.5 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 421 k€, representing 2.5% of revenue. Positive scissor effect: EBITDA margin improves by +7.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.0 M€ (-6.0% 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
17 072 080 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 549 519 €
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
421 322 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-853 747 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 018 632 €
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
2.5%
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 223%. 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 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 320.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
222.713%
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
25.236%
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
0.287%
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
320.905
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
2017
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
51.11
26.979
601.431
-901.107
0.0
0.0
130.706
198.035
222.713
Financial autonomy
36.073
26.655
10.734
-9.773
82.56
67.395
31.082
26.383
25.236
Repayment capacity
-44.647
-1.95
-5.584
-5.348
0.0
0.0
-3.001
-10.059
320.905
Cash flow / Revenue
-0.326%
-2.932%
-10.016%
-16.782%
-18.654%
-10.066%
-24.925%
-8.518%
0.287%
Sector positioning
Debt ratio
222.712024
2022
2023
2024
Q1: 3.18
Med: 17.39
Q3: 48.28
Watch
In 2024, the debt ratio of ANVIS DECIZE SAS (222.71) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.24%2024
2022
2023
2024
Q1: 33.7%
Med: 56.01%
Q3: 68.71%
Average
In 2024, the financial autonomy of ANVIS DECIZE SAS (25.2%) 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
320.9 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.45 years
Q3: 2.05 years
Watch+74 pts over 3 years
In 2024, the repayment capacity of ANVIS DECIZE SAS (320.90) 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 188.19. 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 122.4x. Operating income very largely covers interest expenses: high safety margin.
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
188.188
Interest coverage (2024)
?
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
122.446
Liquidity indicators evolution ANVIS DECIZE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
177.261
116.028
341.804
675.13
526.307
271.989
153.56
184.465
188.188
Interest coverage
-18.581
-5.475
-3.242
-3.342
-3.095
-1.043
-2.806
-42.249
122.446
Sector positioning
Liquidity ratio
188.192024
2022
2023
2024
Q1: 179.7
Med: 291.52
Q3: 440.47
Average
In 2024, the liquidity ratio of ANVIS DECIZE SAS (188.19) 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
122.45x2024
2022
2023
2024
Q1: 0.1x
Med: 2.51x
Q3: 9.05x
Excellent+67 pts over 3 years
In 2024, the interest coverage of ANVIS DECIZE SAS (122.5x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 61 days. The company must finance 7 days of gap between collections and payments. Inventory turnover is 97 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 114 days of revenue, i.e. 5.4 M€ to permanently finance. Notable WCR improvement over the period (-24%), 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
5 389 485 €
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
68 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
61 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
97 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
114 j
WCR and payment terms evolution ANVIS DECIZE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
7 059 443 €
3 844 855 €
9 561 903 €
7 332 600 €
7 243 644 €
8 223 101 €
4 883 449 €
6 816 163 €
5 389 485 €
Inventory turnover (days)
79
80
78
104
147
82
119
105
97
Customer payment term (days)
90
78
100
61
86
59
60
93
68
Supplier payment term (days)
58
79
50
39
64
77
50
41
61
Positioning of ANVIS DECIZE SAS in its sector
Comparison with sector Fabrication d'autres articles en caoutchouc
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ANVIS DECIZE SAS is estimated at
1 647 521 €
(range 757 613€ - 2 537 501€).
With an EBITDA of 421 322€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.21x
(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
80 tx
757k€1647k€2537k€
1 647 521 €Range: 757 613€ - 2 537 501€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
421 322 €×1.3x
Estimation532 076 €
211 681€ - 1 198 983€
Revenue Multiple30%
17 072 080 €×0.21x
Estimation3 506 596 €
1 667 502€ - 4 768 365€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Fabrication d'autres articles en caoutchouc)
Compare ANVIS DECIZE SAS with other companies in the same sector:
The revenue of ANVIS DECIZE SAS in 2024 is 17.1 M€.
Is ANVIS DECIZE SAS profitable?
ANVIS DECIZE SAS recorded a net loss in 2024.
Where is the headquarters of ANVIS DECIZE SAS ?
The headquarters of ANVIS DECIZE SAS is located in DECIZE (58300), in the department Nievre.
Where to find the tax return of ANVIS DECIZE SAS ?
The tax return of ANVIS DECIZE SAS 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 ANVIS DECIZE SAS operate?
ANVIS DECIZE SAS operates in the sector Fabrication d'autres articles en caoutchouc (NAF code 22.19Z). 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