Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-09-01 (15 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: MONTAUROUX (83440), Var
APPLICATION RESINE POLYESTER : revenue, balance sheet and financial ratios
APPLICATION RESINE POLYESTER is a French company
founded 15 years ago,
specialized in the sector Travaux d'étanchéification.
Based in MONTAUROUX (83440),
this company of category PME
shows in 2021 a revenue of 26 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APPLICATION RESINE POLYESTER (SIREN 525152732)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
26 091 €
85 932 €
64 747 €
150 215 €
187 287 €
123 713 €
Net income
-19 249 €
10 728 €
-19 985 €
19 653 €
8 588 €
13 407 €
EBITDA
-29 206 €
10 696 €
-14 509 €
27 893 €
41 094 €
28 312 €
Net margin
-73.8%
12.5%
-30.9%
13.1%
4.6%
10.8%
Revenue and income statement
In 2021, APPLICATION RESINE POLYESTER achieves revenue of 26 k€. Revenue is declining over the period 2016-2021 (CAGR: -26.7%). Significant drop of -70% vs 2020. After deducting consumption (11 k€), gross margin stands at 15 k€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -29 k€, representing -111.9% of revenue. Warning negative scissor effect: despite revenue change (-70%), EBITDA varies by -373%, reducing margin by 124.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -19 k€ (-73.8% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
26 091 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 825 €
EBITDA (2021)
?
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
-29 206 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-29 164 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-19 249 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-111.9%
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 19%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
18.833%
Financial autonomy (2021)
?
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
11.671%
Cash flow / Revenue (2021)
?
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
-73.776%
Repayment capacity (2021)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
24.939
19.964
21.374
9.621
9.998
18.833
Financial autonomy
12.619
10.749
14.459
7.335
6.687
11.671
Repayment capacity
0.394
0.331
0.075
0.0
0.0
0.0
Cash flow / Revenue
16.158%
7.861%
16.084%
-28.681%
12.484%
-73.776%
Sector positioning
Debt ratio
18.832021
2019
2020
2021
Q1: 0.3
Med: 15.89
Q3: 65.85
Average
In 2021, the debt ratio of APPLICATION RESINE POLYESTER (18.83) 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
11.67%2021
2019
2020
2021
Q1: 7.79%
Med: 27.24%
Q3: 45.72%
Average
In 2021, the financial autonomy of APPLICATION RESINE POLYESTER (11.7%) 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
0.0 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.06 years
Q3: 1.27 years
Excellent
In 2021, the repayment capacity of APPLICATION RESINE POLYESTER (0.00) 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 262.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
262.864
Interest coverage (2021)
?
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
2017
2018
2019
2020
2021
Liquidity ratio
209.319
221.873
319.115
420.81
301.948
262.864
Interest coverage
0.83
0.411
0.369
-0.2
0.0
0.0
Sector positioning
Liquidity ratio
262.862021
2019
2020
2021
Q1: 144.02
Med: 195.12
Q3: 279.16
Good
In 2021, the liquidity ratio of APPLICATION RESINE POLYESTER (262.86) 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
0.0x2021
2019
2020
2021
Q1: 0.0x
Med: 0.12x
Q3: 1.59x
Average
In 2021, the interest coverage of APPLICATION RESINE POLYESTER (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 234 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The gap of 211 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 169 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 37 days of revenue, i.e. 3 k€ to permanently finance. Over 2016-2021, WCR increased by +119%, requiring additional financing.
Operating WCR (2021)
?
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
2 649 €
Customer credit (2021)
?
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
234 j
Supplier credit (2021)
?
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
23 j
Inventory turnover (2021)
?
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
169 j
WCR in days of revenue (2021)
?
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
37 j
WCR and payment terms evolution APPLICATION RESINE POLYESTER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-14 058 €
-26 037 €
-17 984 €
7 952 €
1 283 €
2 649 €
Inventory turnover (days)
81
3
1
12
1
169
Customer payment term (days)
14
42
39
101
140
234
Supplier payment term (days)
10
23
13
22
20
23
Positioning of APPLICATION RESINE POLYESTER in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 3 107€ to 5 723€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
3k€4k€5k€
4 121 €Range: 3 107€ - 5 723€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 28 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 APPLICATION RESINE POLYESTER with other companies in the same sector:
Frequently asked questions about APPLICATION RESINE POLYESTER
What is the revenue of APPLICATION RESINE POLYESTER ?
The revenue of APPLICATION RESINE POLYESTER in 2021 is 26 k€.
Is APPLICATION RESINE POLYESTER profitable?
APPLICATION RESINE POLYESTER recorded a net loss in 2021.
Where is the headquarters of APPLICATION RESINE POLYESTER ?
The headquarters of APPLICATION RESINE POLYESTER is located in MONTAUROUX (83440), in the department Var.
Where to find the tax return of APPLICATION RESINE POLYESTER ?
The tax return of APPLICATION RESINE POLYESTER 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 RESINE POLYESTER operate?
APPLICATION RESINE POLYESTER 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