Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-09-19 (34 years)Status: ActiveBusiness sector: Fabrication d’articles de joaillerie et bijouterieLocation: PARIS (75008), Paris
ARTHUS BERTRAND : revenue, balance sheet and financial ratios
ARTHUS BERTRAND is a French company
founded 34 years ago,
specialized in the sector Fabrication d’articles de joaillerie et bijouterie.
Based in PARIS (75008),
this company of category ETI
shows in 2023 a revenue of 27.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTHUS BERTRAND (SIREN 383127172)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
27 052 648 €
21 412 632 €
18 763 604 €
14 865 861 €
16 686 041 €
15 078 847 €
22 318 163 €
25 028 982 €
Net income
1 758 106 €
865 787 €
754 030 €
-1 784 125 €
-2 296 000 €
-1 554 224 €
732 494 €
1 538 778 €
EBITDA
3 256 797 €
1 728 335 €
1 264 844 €
-2 447 057 €
-2 817 748 €
-911 303 €
370 642 €
2 859 145 €
Net margin
6.5%
4.0%
4.0%
-12.0%
-13.8%
-10.3%
3.3%
6.1%
Revenue and income statement
In 2023, ARTHUS BERTRAND achieves revenue of 27.1 M€. Revenue is growing positively over 8 years (CAGR: +1.1%). Vs 2022, growth of +26% (21.4 M€ -> 27.1 M€). After deducting consumption (8.1 M€), gross margin stands at 19.0 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.3 M€, representing 12.0% of revenue. Positive scissor effect: EBITDA margin improves by +4.0 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.8 M€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
27 052 648 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 961 703 €
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
3 256 797 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 972 475 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 758 106 €
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
12.0%
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 172%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
172.488%
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
24.024%
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
9.034%
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
4.507
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
19.727
39.547
102.508
204.486
388.775
266.324
209.302
172.488
Financial autonomy
58.723
51.436
38.383
23.87
15.76
19.256
23.424
24.024
Repayment capacity
0.863
5.927
-190.154
-6.625
-7.971
6.776
9.664
4.507
Cash flow / Revenue
9.118%
2.825%
-0.266%
-9.557%
-11.088%
8.874%
5.098%
9.034%
Sector positioning
Debt ratio
172.492023
2021
2022
2023
Q1: 0.2
Med: 14.18
Q3: 65.14
Watch
In 2023, the debt ratio of ARTHUS BERTRAND (172.49) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
24.02%2023
2021
2022
2023
Q1: 11.87%
Med: 45.83%
Q3: 67.67%
Average+9 pts over 3 years
In 2023, the financial autonomy of ARTHUS BERTRAND (24.0%) 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
4.51 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.11 years
Q3: 1.74 years
Watch
In 2023, the repayment capacity of ARTHUS BERTRAND (4.51) 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 230.61. 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 7.7x. Operating income very largely covers interest expenses: high safety margin.
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
230.613
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
7.674
Liquidity indicators evolution ARTHUS BERTRAND
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
246.815
266.976
306.315
255.853
284.152
243.716
256.801
230.613
Interest coverage
15.929
29.424
-68.566
-5.946
-7.133
11.685
10.559
7.674
Sector positioning
Liquidity ratio
230.612023
2021
2022
2023
Q1: 189.08
Med: 309.57
Q3: 560.99
Average-7 pts over 3 years
In 2023, the liquidity ratio of ARTHUS BERTRAND (230.61) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
7.67x2023
2021
2022
2023
Q1: 0.0x
Med: 0.14x
Q3: 2.25x
Excellent
In 2023, the interest coverage of ARTHUS BERTRAND (7.7x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 66 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 177 days of revenue, i.e. 13.3 M€ to permanently finance. Over 2016-2023, WCR increased by +51%, requiring additional financing.
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
13 319 642 €
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
68 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
75 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
66 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
177 j
WCR and payment terms evolution ARTHUS BERTRAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
8 838 234 €
11 276 475 €
10 902 157 €
11 192 829 €
8 150 357 €
8 306 647 €
11 821 272 €
13 319 642 €
Inventory turnover (days)
102
121
124
132
99
75
82
66
Customer payment term (days)
34
37
67
68
89
66
14
68
Supplier payment term (days)
63
67
76
59
71
66
86
75
Positioning of ARTHUS BERTRAND in its sector
Comparison with sector Fabrication d’articles de joaillerie et bijouterie
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of ARTHUS BERTRAND is estimated at
7 025 847 €
(range 2 335 165€ - 13 106 718€).
With an EBITDA of 3 256 797€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.24x
(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
101 transactions
2335k€7025k€13106k€
7 025 847 €Range: 2 335 165€ - 13 106 718€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 256 797 €×2.5x
Estimation8 270 180 €
2 292 932€ - 15 294 221€
Revenue Multiple30%
27 052 648 €×0.24x
Estimation6 370 261 €
3 053 466€ - 11 526 185€
Net Income Multiple20%
1 758 106 €×2.8x
Estimation4 898 397 €
1 363 298€ - 10 008 760€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d’articles de joaillerie et bijouterie)
Compare ARTHUS BERTRAND with other companies in the same sector:
The revenue of ARTHUS BERTRAND in 2023 is 27.1 M€.
Is ARTHUS BERTRAND profitable?
Yes, ARTHUS BERTRAND generated a net profit of 1.8 M€ in 2023.
Where is the headquarters of ARTHUS BERTRAND ?
The headquarters of ARTHUS BERTRAND is located in PARIS (75008), in the department Paris.
Where to find the tax return of ARTHUS BERTRAND ?
The tax return of ARTHUS BERTRAND 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 ARTHUS BERTRAND operate?
ARTHUS BERTRAND operates in the sector Fabrication d’articles de joaillerie et bijouterie (NAF code 32.12Z). 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