Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-02-01 (24 years)Status: ActiveBusiness sector: Travaux d'installation d'équipements thermiques et de climatisationLocation: LEVENS (06670), Alpes-Maritimes
APPLICATION CLIM.PLOMBERIE CHAUFFAGE : revenue, balance sheet and financial ratios
APPLICATION CLIM.PLOMBERIE CHAUFFAGE is a French company
founded 24 years ago,
specialized in the sector Travaux d'installation d'équipements thermiques et de climatisation.
Based in LEVENS (06670),
this company of category PME
shows in 2017 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APPLICATION CLIM.PLOMBERIE CHAUFFAGE (SIREN 441360419)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
2 000 005 €
2 119 147 €
Net income
48 660 €
37 766 €
42 381 €
36 411 €
28 817 €
124 999 €
11 016 €
EBITDA
N/C
N/C
N/C
N/C
N/C
34 430 €
23 615 €
Net margin
N/C
N/C
N/C
N/C
N/C
6.2%
0.5%
Revenue and income statement
In 2023, APPLICATION CLIM.PLOMBERIE CHAUFFAGE generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 11 k€ -> 49 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 660 €
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
66.313%
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
32.399%
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
2019
2020
2021
2022
2023
Debt ratio
136.228
76.69
209.871
136.903
112.812
78.287
66.313
Financial autonomy
16.019
20.49
20.456
20.009
19.698
33.057
32.399
Repayment capacity
42.595
4.065
None
None
None
None
None
Cash flow / Revenue
0.159%
3.5%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
66.312023
2021
2022
2023
Q1: 2.08
Med: 17.2
Q3: 54.07
Average
In 2023, the debt ratio of APPLICATION CLIM.PLOMBERI... (66.31) 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
32.4%2023
2021
2022
2023
Q1: 15.57%
Med: 35.33%
Q3: 53.97%
Average+16 pts over 3 years
In 2023, the financial autonomy of APPLICATION CLIM.PLOMBERI... (32.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 201.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
122.695
146.132
130.548
179.089
162.656
218.078
201.735
Interest coverage
68.113
39.521
None
None
None
None
None
Sector positioning
Liquidity ratio
201.742023
2021
2022
2023
Q1: 152.99
Med: 207.21
Q3: 302.51
Average+20 pts over 3 years
In 2023, the liquidity ratio of APPLICATION CLIM.PLOMBERI... (201.74) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution APPLICATION CLIM.PLOMBERIE CHAUFFAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
720 213 €
784 022 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
30
33
0
0
0
0
0
Customer payment term (days)
182
216
0
0
0
0
0
Supplier payment term (days)
59
79
0
0
0
0
0
Positioning of APPLICATION CLIM.PLOMBERIE CHAUFFAGE in its sector
Comparison with sector Travaux d'installation d'équipements thermiques et de climatisation
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 56 898€ to 296 137€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
56k€111k€296k€
111 510 €Range: 56 898€ - 296 137€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 26 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'installation d'équipements thermiques et de climatisation)
Compare APPLICATION CLIM.PLOMBERIE CHAUFFAGE with other companies in the same sector:
Frequently asked questions about APPLICATION CLIM.PLOMBERIE CHAUFFAGE
What is the revenue of APPLICATION CLIM.PLOMBERIE CHAUFFAGE ?
The revenue of APPLICATION CLIM.PLOMBERIE CHAUFFAGE in 2017 is 2.0 M€.
Is APPLICATION CLIM.PLOMBERIE CHAUFFAGE profitable?
Yes, APPLICATION CLIM.PLOMBERIE CHAUFFAGE generated a net profit of 49 k€ in 2023.
Where is the headquarters of APPLICATION CLIM.PLOMBERIE CHAUFFAGE ?
The headquarters of APPLICATION CLIM.PLOMBERIE CHAUFFAGE is located in LEVENS (06670), in the department Alpes-Maritimes.
Where to find the tax return of APPLICATION CLIM.PLOMBERIE CHAUFFAGE ?
The tax return of APPLICATION CLIM.PLOMBERIE CHAUFFAGE 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 APPLICATION CLIM.PLOMBERIE CHAUFFAGE operate?
APPLICATION CLIM.PLOMBERIE CHAUFFAGE operates in the sector Travaux d'installation d'équipements thermiques et de climatisation (NAF code 43.22B). 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