Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-07-30 (13 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: SAINT-PRIEST (69800), Rhone
APC ETANCH GRAND LYON : revenue, balance sheet and financial ratios
APC ETANCH GRAND LYON is a French company
founded 13 years ago,
specialized in the sector Travaux d'étanchéification.
Based in SAINT-PRIEST (69800),
this company of category PME
shows in 2024 a revenue of 33.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APC ETANCH GRAND LYON (SIREN 753127190)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
33 679 770 €
31 526 047 €
17 194 373 €
12 016 482 €
12 704 752 €
14 703 027 €
14 931 659 €
13 312 407 €
10 977 509 €
Net income
1 387 757 €
1 574 853 €
282 548 €
346 403 €
-1 054 074 €
230 074 €
227 391 €
-105 405 €
348 268 €
EBITDA
2 245 030 €
1 942 598 €
211 052 €
237 829 €
-885 232 €
289 926 €
230 564 €
-193 080 €
510 945 €
Net margin
4.1%
5.0%
1.6%
2.9%
-8.3%
1.6%
1.5%
-0.8%
3.2%
Revenue and income statement
In 2024, APC ETANCH GRAND LYON achieves revenue of 33.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.0%. Vs 2023: +7%. After deducting consumption (9.5 M€), gross margin stands at 24.2 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.2 M€, representing 6.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.4 M€, i.e. 4.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 679 770 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
24 187 866 €
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
2 245 030 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 297 774 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 387 757 €
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
6.7%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
31.115%
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
25.86%
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
5.063%
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
0.662
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution APC ETANCH GRAND LYON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.122
45.422
21.924
59.159
5420.111
419.513
214.411
65.249
31.115
Financial autonomy
24.237
12.276
14.774
19.757
0.562
7.549
7.014
18.701
25.86
Repayment capacity
0.126
-4.303
0.549
3.644
-2.043
10.365
7.277
0.892
0.662
Cash flow / Revenue
3.1%
-0.391%
2.285%
1.204%
-7.668%
1.29%
1.141%
5.181%
5.063%
Sector positioning
Debt ratio
31.112024
2022
2023
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Average-9 pts over 3 years
In 2024, the debt ratio of APC ETANCH GRAND LYON (31.11) 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
25.86%2024
2022
2023
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Average+20 pts over 3 years
In 2024, the financial autonomy of APC ETANCH GRAND LYON (25.9%) 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
0.66 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.07 years
Q3: 0.7 years
Average
In 2024, the repayment capacity of APC ETANCH GRAND LYON (0.66) 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 181.53. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
181.525
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
0.985
Liquidity indicators evolution APC ETANCH GRAND LYON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
115.178
106.92
114.801
129.625
159.569
160.974
163.002
157.797
181.525
Interest coverage
0.17
-0.85
1.44
4.4
-2.006
7.571
13.93
1.345
0.985
Sector positioning
Liquidity ratio
181.532024
2022
2023
2024
Q1: 142.9
Med: 192.25
Q3: 278.28
Average+7 pts over 3 years
In 2024, the liquidity ratio of APC ETANCH GRAND LYON (181.53) 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
0.98x2024
2022
2023
2024
Q1: 0.0x
Med: 0.31x
Q3: 2.52x
Good-17 pts over 3 years
In 2024, the interest coverage of APC ETANCH GRAND LYON (1.0x) 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. Average customer payment term: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. The company must finance 4 days of gap between collections and payments. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 73 days of revenue, i.e. 6.8 M€ to permanently finance. Over 2016-2024, WCR increased by +213%, requiring additional financing.
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
6 848 444 €
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
62 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
58 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
6 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
73 j
WCR and payment terms evolution APC ETANCH GRAND LYON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 186 720 €
3 422 886 €
3 639 891 €
3 620 179 €
2 413 141 €
2 417 836 €
4 720 199 €
6 935 100 €
6 848 444 €
Inventory turnover (days)
3
4
6
5
6
6
18
5
6
Customer payment term (days)
67
78
76
84
90
73
93
68
62
Supplier payment term (days)
65
80
83
70
70
55
88
61
58
Positioning of APC ETANCH GRAND LYON in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 3 789 112€ to 11 062 570€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3789k€7019k€11062k€
7 019 654 €Range: 3 789 112€ - 11 062 570€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 d'étanchéification)
Compare APC ETANCH GRAND LYON with other companies in the same sector:
Frequently asked questions about APC ETANCH GRAND LYON
What is the revenue of APC ETANCH GRAND LYON ?
The revenue of APC ETANCH GRAND LYON in 2024 is 33.7 M€.
Is APC ETANCH GRAND LYON profitable?
Yes, APC ETANCH GRAND LYON generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of APC ETANCH GRAND LYON ?
The headquarters of APC ETANCH GRAND LYON is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of APC ETANCH GRAND LYON ?
The tax return of APC ETANCH GRAND LYON 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 APC ETANCH GRAND LYON operate?
APC ETANCH GRAND LYON operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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