Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-12-01 (20 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: MONTUSSAN (33450), Gironde
AQUITAINE DECORS PEINTURES : revenue, balance sheet and financial ratios
AQUITAINE DECORS PEINTURES is a French company
founded 20 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MONTUSSAN (33450),
this company of category PME
shows in 2024 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AQUITAINE DECORS PEINTURES (SIREN 487541351)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 811 596 €
4 772 933 €
4 872 147 €
4 770 097 €
3 051 224 €
3 125 306 €
3 666 006 €
3 860 982 €
4 050 144 €
Net income
565 228 €
483 847 €
121 183 €
207 093 €
63 934 €
121 648 €
-33 330 €
215 351 €
-110 576 €
EBITDA
676 696 €
508 029 €
95 259 €
145 109 €
-12 800 €
181 884 €
-158 429 €
123 642 €
-29 812 €
Net margin
9.7%
10.1%
2.5%
4.3%
2.1%
3.9%
-0.9%
5.6%
-2.7%
Revenue and income statement
In 2024, AQUITAINE DECORS PEINTURES achieves revenue of 5.8 M€. Revenue is growing positively over 9 years (CAGR: +4.6%). Vs 2023, growth of +22% (4.8 M€ -> 5.8 M€). After deducting consumption (1.1 M€), gross margin stands at 4.7 M€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 677 k€, representing 11.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 565 k€, i.e. 9.7% 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
5 811 596 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 746 101 €
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
676 696 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
688 980 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
565 228 €
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
11.6%
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 25%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. 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 9.5% 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
24.904%
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
49.787%
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
9.48%
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
0.691
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
67.844
53.612
64.079
58.458
76.628
52.978
41.041
53.475
24.904
Financial autonomy
41.755
41.346
39.692
45.625
40.876
47.046
46.272
38.152
49.787
Repayment capacity
66.953
3.903
-16.413
3.042
17.676
4.305
-3.609
1.485
0.691
Cash flow / Revenue
0.293%
4.936%
-1.148%
7.745%
1.882%
3.952%
-3.854%
7.664%
9.48%
Sector positioning
Debt ratio
24.92024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Average
In 2024, the debt ratio of AQUITAINE DECORS PEINTURES (24.90) 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
49.79%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Good
In 2024, the financial autonomy of AQUITAINE DECORS PEINTURES (49.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.69 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average+48 pts over 3 years
In 2024, the repayment capacity of AQUITAINE DECORS PEINTURES (0.69) 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 262.53. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
262.527
Interest coverage (2024)
?
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
2022
2023
2024
Liquidity ratio
220.486
192.225
182.59
230.471
243.516
237.143
212.192
239.283
262.527
Interest coverage
-84.734
19.332
-14.162
11.682
-129.664
15.619
19.412
2.915
1.887
Sector positioning
Liquidity ratio
262.532024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Good+9 pts over 3 years
In 2024, the liquidity ratio of AQUITAINE DECORS PEINTURES (262.53) 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
1.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent
In 2024, the interest coverage of AQUITAINE DECORS PEINTURES (1.9x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The gap of 43 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 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 99 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2024, WCR increased by +31%, 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
1 599 642 €
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
85 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
42 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
2 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
99 j
WCR and payment terms evolution AQUITAINE DECORS PEINTURES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 223 954 €
1 559 991 €
1 341 575 €
1 079 199 €
1 084 039 €
1 186 323 €
1 531 072 €
1 134 813 €
1 599 642 €
Inventory turnover (days)
2
3
3
3
3
2
2
2
2
Customer payment term (days)
110
143
132
148
138
102
93
80
85
Supplier payment term (days)
42
73
51
54
62
34
52
37
42
Positioning of AQUITAINE DECORS PEINTURES in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of AQUITAINE DECORS PEINTURES is estimated at
1 571 241 €
(range 541 479€ - 2 789 230€).
With an EBITDA of 676 696€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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
88 tx
541k€1571k€2789k€
1 571 241 €Range: 541 479€ - 2 789 230€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
676 696 €×2.7x
Estimation1 836 658 €
556 027€ - 3 178 765€
Revenue Multiple30%
5 811 596 €×0.18x
Estimation1 055 744 €
485 774€ - 1 865 590€
Net Income Multiple20%
565 228 €×3.0x
Estimation1 680 945 €
588 666€ - 3 200 855€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 de peinture et vitrerie)
Compare AQUITAINE DECORS PEINTURES with other companies in the same sector:
Frequently asked questions about AQUITAINE DECORS PEINTURES
What is the revenue of AQUITAINE DECORS PEINTURES ?
The revenue of AQUITAINE DECORS PEINTURES in 2024 is 5.8 M€.
Is AQUITAINE DECORS PEINTURES profitable?
Yes, AQUITAINE DECORS PEINTURES generated a net profit of 565 k€ in 2024.
Where is the headquarters of AQUITAINE DECORS PEINTURES ?
The headquarters of AQUITAINE DECORS PEINTURES is located in MONTUSSAN (33450), in the department Gironde.
Where to find the tax return of AQUITAINE DECORS PEINTURES ?
The tax return of AQUITAINE DECORS PEINTURES 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 AQUITAINE DECORS PEINTURES operate?
AQUITAINE DECORS PEINTURES operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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