ARDECHE AUDIO VUE : revenue, balance sheet and financial ratios
ARDECHE AUDIO VUE is a French company
founded 21 years ago,
specialized in the sector Commerces de détail d'optique.
Based in GUILHERAND-GRANGES (07500),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARDECHE AUDIO VUE (SIREN 480736115)
Indicator
2023
2023
2021
2020
2019
2018
2018
2017
Revenue
1 134 323 €
N/C
N/C
N/C
N/C
883 962 €
N/C
N/C
Net income
270 237 €
68 888 €
41 151 €
84 575 €
59 860 €
73 252 €
75 703 €
126 786 €
EBITDA
-60 696 €
N/C
N/C
N/C
N/C
172 796 €
N/C
N/C
Net margin
23.8%
N/C
N/C
N/C
N/C
8.3%
N/C
N/C
Revenue and income statement
Im Jahr 2023 erzielt ARDECHE AUDIO VUE einen Umsatz von 1.1 Mio€. Im Zeitraum 2018-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +5.1%. Nach Abzug des Verbrauchs (525 k€) beträgt die Bruttomarge 610 k€, d.h. eine Rate von 54%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -61 k€, was -5.4% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 270 k€, d.h. 23.8% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 134 323 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
609 773 €
EBITDA (2023)
?
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
-60 696 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
342 780 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
270 237 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 108%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 40%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
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
108.264%
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
40.344%
Cash flow / Revenue (2023)
?
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
-13.865%
Repayment capacity (2023)
?
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
-2.789
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
2017
2018
2018
2019
2020
2021
2023
2023
Debt ratio
378.555
178.507
220.808
152.998
322.826
312.148
93.943
108.264
Financial autonomy
15.164
21.293
20.669
22.461
14.48
14.048
43.085
40.344
Repayment capacity
None
None
3.393
None
None
None
None
-2.789
Cash flow / Revenue
None%
None%
16.632%
None%
None%
None%
None%
-13.865%
Sector positioning
Verschuldungsgrad
108.262023
2021
2023
2023
Q1: 8.4
Med: 28.31
Q3: 77.43
Average
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von ARDECHE AUDIO VUE (108.26). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
40.34%2023
2021
2023
2023
Q1: 26.99%
Med: 52.19%
Q3: 68.73%
Average+13 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das finanzielle autonomie von ARDECHE AUDIO VUE (40.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-2.79 ans2023
2023
Q1: 0.04 ans
Med: 1.1 ans
Q3: 2.99 ans
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von ARDECHE AUDIO VUE (-2.8 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 229.02. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
229.02
Interest coverage (2023)
?
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
-6.457
Liquidity indicators evolution ARDECHE AUDIO VUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2018
2019
2020
2021
2023
2023
Liquidity ratio
321.108
273.825
353.406
304.896
455.037
477.179
228.572
229.02
Interest coverage
None
None
0.0
None
None
None
None
-6.457
Sector positioning
Liquiditätsquote
229.022023
2021
2023
2023
Q1: 170.55
Med: 262.37
Q3: 382.05
Average-34 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das liquiditätsquote von ARDECHE AUDIO VUE (229.02). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-6.46x2023
2023
Q1: 0.0x
Med: 1.15x
Q3: 3.97x
Beobachten
Im Jahr 2023 liegt in den unteren 25% der Branche das zinsdeckung von ARDECHE AUDIO VUE (-6.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 3 Tage. Lieferantenfrist: 29 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 32 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 24 Tage Umsatz.
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
76 249 €
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
3 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
29 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
32 j
WCR in days of revenue (2023)
?
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
24 j
WCR and payment terms evolution ARDECHE AUDIO VUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2018
2019
2020
2021
2023
2023
Operating WCR
0 €
0 €
224 252 €
0 €
0 €
0 €
0 €
76 249 €
Inventory turnover (days)
0
0
62
0
0
0
0
32
Customer payment term (days)
0
0
0
0
0
0
0
3
Supplier payment term (days)
0
0
49
0
0
0
0
29
Positioning of ARDECHE AUDIO VUE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of ARDECHE AUDIO VUE is estimated at
735 152 €
(range 381 115€ - 1 567 642€).
The price/revenue ratio is 0.42x
(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.
Estimated enterprise value2023
100 transactions
381k€735k€1567k€
735 152 €Range: 381 115€ - 1 567 642€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 134 323 €×0.42x
Estimation473 166 €
273 835€ - 903 458€
Net Income Multiple20%
270 237 €×4.2x
Estimation1 128 131 €
542 035€ - 2 563 918€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 100 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 (Commerces de détail d'optique)
Compare ARDECHE AUDIO VUE with other companies in the same sector:
Frequently asked questions about ARDECHE AUDIO VUE
What is the revenue of ARDECHE AUDIO VUE ?
The revenue of ARDECHE AUDIO VUE in 2023 is 1.1 M€.
Is ARDECHE AUDIO VUE profitable?
Yes, ARDECHE AUDIO VUE generated a net profit of 270 k€ in 2023.
Where is the headquarters of ARDECHE AUDIO VUE ?
The headquarters of ARDECHE AUDIO VUE is located in GUILHERAND-GRANGES (07500), in the department Ardeche.
Where to find the tax return of ARDECHE AUDIO VUE ?
The tax return of ARDECHE AUDIO VUE 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 ARDECHE AUDIO VUE operate?
ARDECHE AUDIO VUE operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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