Employees: NN (None)Legal category: Société coopérativeSize: PMECreation date: 2014-12-16 (11 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75001), Paris
ARC GLOBAL II RUEIL : revenue, balance sheet and financial ratios
ARC GLOBAL II RUEIL is a French company
founded 11 years ago,
specialized in the sector Location de logements.
Based in PARIS (75001),
this company of category PME
shows in 2020 a revenue of 8.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARC GLOBAL II RUEIL (SIREN 808635155)
Indicator
2020
2019
2018
2017
2016
Revenue
8 393 460 €
9 855 688 €
6 981 700 €
7 228 218 €
6 491 908 €
Net income
-967 068 €
389 148 €
-1 372 448 €
-1 004 206 €
-1 464 773 €
EBITDA
4 922 218 €
7 274 092 €
4 178 819 €
4 549 365 €
4 128 134 €
Net margin
-11.5%
3.9%
-19.7%
-13.9%
-22.6%
Revenue and income statement
In 2020, ARC GLOBAL II RUEIL achieves revenue of 8.4 M€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Significant drop of -15% vs 2019. After deducting consumption (0 €), gross margin stands at 8.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.9 M€, representing 58.6% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -32%, reducing margin by 15.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -967 k€ (-11.5% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 393 460 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 393 460 €
EBITDA (2020)
?
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
4 922 218 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 011 410 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-967 068 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
58.6%
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 -17471%. 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 -1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 63.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 12.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-17471.207%
Financial autonomy (2020)
?
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
-0.539%
Cash flow / Revenue (2020)
?
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
12.844%
Repayment capacity (2020)
?
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
62.962
Asset age ratio (2020)
?
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
Debt ratio
-1952.297
-1556.255
-1200.873
-1259.862
-17471.207
Financial autonomy
-5.197
-6.569
-8.787
-8.163
-0.539
Repayment capacity
114.76
66.273
100.444
18.436
62.962
Cash flow / Revenue
9.47%
15.003%
10.258%
38.84%
12.844%
Sector positioning
Debt ratio
-17471.212020
2018
2019
2020
Q1: -284.03
Med: 0.0
Q3: 132.5
Excellent
In 2020, the debt ratio of ARC GLOBAL II RUEIL (-17471.21) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-0.54%2020
2018
2019
2020
Q1: 0.34%
Med: 45.07%
Q3: 98.3%
Average
In 2020, the financial autonomy of ARC GLOBAL II RUEIL (-0.5%) 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
62.96 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.3 years
Q3: 17.02 years
Watch
In 2020, the repayment capacity of ARC GLOBAL II RUEIL (62.96) 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 159.46. 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 78.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2020)
?
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
159.463
Interest coverage (2020)
?
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
78.098
Liquidity indicators evolution ARC GLOBAL II RUEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
45.714
132.408
179.686
104.921
159.463
Interest coverage
85.084
76.163
82.861
47.376
78.098
Sector positioning
Liquidity ratio
159.462020
2018
2019
2020
Q1: 11.01
Med: 132.1
Q3: 739.36
Good
In 2020, the liquidity ratio of ARC GLOBAL II RUEIL (159.46) 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
78.1x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 20.72x
Excellent
In 2020, the interest coverage of ARC GLOBAL II RUEIL (78.1x) 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: 231 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 263 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Overall, WCR represents 107 days of revenue, i.e. 2.5 M€ to permanently finance. Over 2016-2020, WCR increased by +519%, requiring additional financing.
Operating WCR (2020)
?
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
2 498 313 €
Customer credit (2020)
?
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
231 j
Supplier credit (2020)
?
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
263 j
Inventory turnover (2020)
?
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 in days of revenue (2020)
?
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
107 j
WCR and payment terms evolution ARC GLOBAL II RUEIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-595 633 €
-29 853 €
124 903 €
1 926 491 €
2 498 313 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
4
26
5
118
231
Supplier payment term (days)
349
373
344
515
263
Positioning of ARC GLOBAL II RUEIL in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 193 transactions of similar company sales
in 2020,
the value of ARC GLOBAL II RUEIL is estimated at
21 031 675 €
(range 9 071 536€ - 30 413 278€).
With an EBITDA of 4 922 218€, the sector multiple of 6.2x is applied.
The price/revenue ratio is 0.62x
(in line with sector norms).
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.
Estimated enterprise value2020
193 transactions
9071k€21031k€30413k€
21 031 675 €Range: 9 071 536€ - 30 413 278€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 922 218 €×6.2x
Estimation30 523 453 €
12 576 281€ - 41 733 243€
Revenue Multiple30%
8 393 460 €×0.62x
Estimation5 212 047 €
3 230 294€ - 11 546 670€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Location de logements)
Compare ARC GLOBAL II RUEIL with other companies in the same sector:
Frequently asked questions about ARC GLOBAL II RUEIL
What is the revenue of ARC GLOBAL II RUEIL ?
The revenue of ARC GLOBAL II RUEIL in 2020 is 8.4 M€.
Is ARC GLOBAL II RUEIL profitable?
ARC GLOBAL II RUEIL recorded a net loss in 2020.
Where is the headquarters of ARC GLOBAL II RUEIL ?
The headquarters of ARC GLOBAL II RUEIL is located in PARIS (75001), in the department Paris.
Where to find the tax return of ARC GLOBAL II RUEIL ?
The tax return of ARC GLOBAL II RUEIL 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 ARC GLOBAL II RUEIL operate?
ARC GLOBAL II RUEIL operates in the sector Location de logements (NAF code 68.20A). 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