Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-12-06 (21 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: NOISY-LE-SEC (93130), Seine-Saint-Denis
ARS BAT : revenue, balance sheet and financial ratios
ARS BAT is a French company
founded 21 years ago,
specialized in the sector Travaux de plâtrerie.
Based in NOISY-LE-SEC (93130),
this company of category PME
shows in 2024 a revenue of 764 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, ARS BAT alcanza unos ingresos de 764 k€. La actividad permanece estable durante el período (TCAC: -0.8%). Ligera caída de -4% vs 2023. Tras deducir el consumo (68 k€), el margen bruto se sitúa en 696 k€, es decir, una tasa del 91%. El EBITDA alcanza 49 k€, representando el 6.4% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-4%), el EBITDA varía en -46%, reduciendo el margen en 5.1 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 621 €, es decir, el 0.1% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
764 202 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
696 202 €
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
49 229 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
11 458 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
621 €
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
6.4%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 4%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 70%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.4 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 5.4% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
4.012%
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
69.871%
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
5.421%
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
0.424
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
0.691
0.16
0.0
0.0
1.781
0.73
0.0
2.377
4.012
Financial autonomy
42.567
60.456
63.15
61.107
81.725
88.783
70.697
75.647
69.871
Repayment capacity
0.035
0.008
0.0
0.0
0.092
0.113
0.0
0.143
0.424
Cash flow / Revenue
5.443%
6.079%
8.164%
9.538%
10.715%
5.241%
3.884%
9.429%
5.421%
Sector positioning
Ratio de endeudamiento
4.012024
2022
2023
2024
Q1: 0.38
Med: 14.82
Q3: 43.06
Bueno+6 pts over 3 years
En 2024, el ratio de endeudamiento de ARS BAT (4.01) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
69.87%2024
2022
2023
2024
Q1: 8.96%
Med: 33.57%
Q3: 53.73%
Excelente
En 2024, el autonomía financiera de ARS BAT (69.9%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.42 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.02 ans
Q3: 0.73 ans
Average+39 pts over 3 years
En 2024, el capacidad de reembolso de ARS BAT (0.4 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 268.82. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 0.4x. Peligro: el resultado de explotación no cubre los gastos financieros.
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
268.819
Interest coverage (2024)
?
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
0.42
Liquidity indicators evolution ARS BAT
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
169.419
213.267
222.913
213.228
508.289
908.858
323.492
320.469
268.819
Interest coverage
0.222
3.742
0.786
0.0
0.035
0.855
0.557
0.62
0.42
Sector positioning
Ratio de liquidez
268.822024
2022
2023
2024
Q1: 146.35
Med: 209.49
Q3: 309.1
Bueno-10 pts over 3 years
En 2024, el ratio de liquidez de ARS BAT (268.82) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
0.42x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.93x
Bueno
En 2024, el cobertura de intereses de ARS BAT (0.4x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 60 días. Plazo proveedores: 72 días. Situación favorable. El FM representa 54 días de ingresos. Notable mejora del FM durante el período (-35%), liberando tesorería.
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
114 791 €
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
60 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
72 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
0 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
54 j
WCR and payment terms evolution ARS BAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
177 285 €
117 626 €
185 544 €
58 258 €
41 812 €
303 147 €
182 676 €
112 323 €
114 791 €
Inventory turnover (days)
0
0
0
0
9
125
0
0
0
Customer payment term (days)
93
59
64
46
43
116
73
65
60
Supplier payment term (days)
81
18
53
60
13
22
45
57
72
Positioning of ARS BAT in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of ARS BAT is estimated at
72 065 €
(range 41 214€ - 97 497€).
With an EBITDA of 49 229€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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
65 tx
41k€72k€97k€
72 065 €Range: 41 214€ - 97 497€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
49 229 €×1.6x
Estimation76 365 €
47 378€ - 105 769€
Revenue Multiple30%
764 202 €×0.15x
Estimation111 608 €
57 930€ - 145 704€
Net Income Multiple20%
621 €×3.2x
Estimation2 001 €
732€ - 4 509€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 plâtrerie)
Compare ARS BAT with other companies in the same sector:
Yes, ARS BAT generated a net profit of 621€ in 2024.
Where is the headquarters of ARS BAT ?
The headquarters of ARS BAT is located in NOISY-LE-SEC (93130), in the department Seine-Saint-Denis.
Where to find the tax return of ARS BAT ?
The tax return of ARS BAT 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 ARS BAT operate?
ARS BAT operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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