Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ARMODIS CROIX PAQUET SASU is a French company
founded 6 years ago,
specialized in the sector Supérettes.
Based in CHASSIEU (69680),
this company of category PME
shows in 2020 a revenue of 533 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARMODIS CROIX PAQUET SASU (SIREN 878947613)
Indicator
2022
2020
Revenue
N/C
533 184 €
Net income
266 172 €
-79 991 €
EBITDA
N/C
-50 714 €
Net margin
N/C
-15.0%
Revenue and income statement
In 2022, ARMODIS CROIX PAQUET SASU generates positive net income of 266 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
266 172 €
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 178%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
178.129%
Financial autonomy (2022)
?
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
17.526%
Asset age ratio (2022)
?
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
2020
2022
Debt ratio
-4936.944
178.129
Financial autonomy
-1.564
17.526
Repayment capacity
-15.422
None
Cash flow / Revenue
-14.511%
None%
Sector positioning
Debt ratio
178.132022
2020
2022
Q1: 0.27
Med: 35.38
Q3: 115.7
Average+59 pts over 2 years
In 2022, the debt ratio of ARMODIS CROIX PAQUET SASU (178.13) 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
17.53%2022
2020
2022
Q1: 10.63%
Med: 32.48%
Q3: 52.48%
Average+8 pts over 2 years
In 2022, the financial autonomy of ARMODIS CROIX PAQUET SASU (17.5%) 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
-15.42 years2020
2020
Q1: 0.0 years
Med: 0.23 years
Q3: 2.12 years
Excellent
In 2020, the repayment capacity of ARMODIS CROIX PAQUET SASU (-15.42) 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 83.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
2020
2022
Liquidity ratio
127.595
83.244
Interest coverage
-5.196
None
Sector positioning
Liquidity ratio
83.242022
2020
2022
Q1: 95.36
Med: 147.0
Q3: 226.02
Watch-22 pts over 2 years
In 2022, the liquidity ratio of ARMODIS CROIX PAQUET SASU (83.24) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-5.2x2020
2020
Q1: 0.0x
Med: 0.45x
Q3: 3.14x
Average
In 2020, the interest coverage of ARMODIS CROIX PAQUET SASU (-5.2x) 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.
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 ARMODIS CROIX PAQUET SASU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2022
Operating WCR
282 918 €
0 €
Inventory turnover (days)
34
0
Customer payment term (days)
0
0
Supplier payment term (days)
208
0
Positioning of ARMODIS CROIX PAQUET SASU in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 265 transactions of similar company sales
in 2022,
the value of ARMODIS CROIX PAQUET SASU is estimated at
2 156 850 €
(range 851 449€ - 4 748 427€).
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 value2022
265 transactions
851k€2156k€4748k€
2 156 850 €Range: 851 449€ - 4 748 427€
NAF 5 année 2022
Valuation method used
Net Income Multiple
266 172 €
×
8.1x
=2 156 850 €
Range: 851 450€ - 4 748 428€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 265 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 (Supérettes)
Compare ARMODIS CROIX PAQUET SASU with other companies in the same sector:
Frequently asked questions about ARMODIS CROIX PAQUET SASU
What is the revenue of ARMODIS CROIX PAQUET SASU ?
The revenue of ARMODIS CROIX PAQUET SASU in 2020 is 533 k€.
Is ARMODIS CROIX PAQUET SASU profitable?
Yes, ARMODIS CROIX PAQUET SASU generated a net profit of 266 k€ in 2022.
Where is the headquarters of ARMODIS CROIX PAQUET SASU ?
The headquarters of ARMODIS CROIX PAQUET SASU is located in CHASSIEU (69680), in the department Rhone.
Where to find the tax return of ARMODIS CROIX PAQUET SASU ?
The tax return of ARMODIS CROIX PAQUET SASU 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 ARMODIS CROIX PAQUET SASU operate?
ARMODIS CROIX PAQUET SASU operates in the sector Supérettes (NAF code 47.11C). 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