Employees: NN (None)Legal category: 3120Size: PMECreation date: 2014-10-01 (11 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: None (None), None
AUDITEL INGENIERIA Y SERVICIOS SL : revenue, balance sheet and financial ratios
AUDITEL INGENIERIA Y SERVICIOS SL is a French company
founded 11 years ago,
specialized in the sector Ingénierie, études techniques.
this company of category PME
shows in 2016 a revenue of 278 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUDITEL INGENIERIA Y SERVICIOS SL (SIREN 805049657)
Indicator
2016
2015
Revenue
278 075 €
855 010 €
Net income
-61 323 €
15 090 €
EBITDA
-61 886 €
15 091 €
Net margin
-22.1%
1.8%
Revenue and income statement
In 2016, AUDITEL INGENIERIA Y SERVICIOS SL achieves revenue of 278 k€. Significant drop of -67% vs 2015. After deducting consumption (78 k€), gross margin stands at 200 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -62 k€, representing -22.3% of revenue. Warning negative scissor effect: despite revenue change (-67%), EBITDA varies by -510%, reducing margin by 24.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -61 k€ (-22.1% of revenue), which will impact equity.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
278 075 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
200 157 €
EBITDA (2016)
?
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
-61 886 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-61 323 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-61 323 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-22.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at -132%. 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 -38%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-132.381%
Financial autonomy (2016)
?
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
-38.448%
Cash flow / Revenue (2016)
?
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
-22.053%
Repayment capacity (2016)
?
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
-1.349
Solvency indicators evolution AUDITEL INGENIERIA Y SERVICIOS SL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Debt ratio
0.0
-132.381
Financial autonomy
-0.377
-38.448
Repayment capacity
0.0
-1.349
Cash flow / Revenue
1.765%
-22.053%
Sector positioning
Debt ratio
-132.382016
2015
2016
Q1: 0.0
Med: 5.77
Q3: 41.67
Excellent
In 2016, the debt ratio of AUDITEL INGENIERIA Y SERV... (-132.38) 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
-38.45%2016
2015
2016
Q1: 8.65%
Med: 34.48%
Q3: 59.07%
Average
In 2016, the financial autonomy of AUDITEL INGENIERIA Y SERV... (-38.5%) 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
-1.35 years2016
2015
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 0.72 years
Excellent
In 2016, the repayment capacity of AUDITEL INGENIERIA Y SERV... (-1.35) 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 114.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
114.22
Interest coverage (2016)
?
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
0.0
Liquidity indicators evolution AUDITEL INGENIERIA Y SERVICIOS SL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
Liquidity ratio
157.388
114.22
Interest coverage
0.0
0.0
Sector positioning
Liquidity ratio
114.222016
2015
2016
Q1: 136.76
Med: 210.21
Q3: 367.43
Watch-20 pts over 2 years
In 2016, the liquidity ratio of AUDITEL INGENIERIA Y SERV... (114.22) 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
0.0x2016
2015
2016
Q1: 0.0x
Med: 0.0x
Q3: 1.4x
Average
In 2016, the interest coverage of AUDITEL INGENIERIA Y SERV... (0.0x) 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. Average customer payment term: 105 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The gap of 50 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 103 days of revenue, i.e. 80 k€ to permanently finance.
Operating WCR (2016)
?
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
79 796 €
Customer credit (2016)
?
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
105 j
Supplier credit (2016)
?
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
55 j
Inventory turnover (2016)
?
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 (2016)
?
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
103 j
WCR and payment terms evolution AUDITEL INGENIERIA Y SERVICIOS SL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Operating WCR
150 328 €
79 796 €
Inventory turnover (days)
15
0
Customer payment term (days)
26
105
Supplier payment term (days)
73
55
Positioning of AUDITEL INGENIERIA Y SERVICIOS SL in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 396 transactions of similar company sales
(all years),
the value of AUDITEL INGENIERIA Y SERVICIOS SL is estimated at
62 329 €
(range 40 529€ - 121 861€).
The price/revenue ratio is 0.22x
(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 value2016
396 transactions
40k€62k€121k€
62 329 €Range: 40 529€ - 121 861€
NAF 5 all-time
Valuation method used
Revenue Multiple
278 075 €
×
0.22x
=62 329 €
Range: 40 530€ - 121 861€
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 396 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 (Ingénierie, études techniques)
Compare AUDITEL INGENIERIA Y SERVICIOS SL with other companies in the same sector:
Frequently asked questions about AUDITEL INGENIERIA Y SERVICIOS SL
What is the revenue of AUDITEL INGENIERIA Y SERVICIOS SL ?
The revenue of AUDITEL INGENIERIA Y SERVICIOS SL in 2016 is 278 k€.
Is AUDITEL INGENIERIA Y SERVICIOS SL profitable?
AUDITEL INGENIERIA Y SERVICIOS SL recorded a net loss in 2016.
Where is the headquarters of AUDITEL INGENIERIA Y SERVICIOS SL ?
The headquarters of AUDITEL INGENIERIA Y SERVICIOS SL is located in address not disclosed.
Where to find the tax return of AUDITEL INGENIERIA Y SERVICIOS SL ?
The tax return of AUDITEL INGENIERIA Y SERVICIOS SL 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 AUDITEL INGENIERIA Y SERVICIOS SL operate?
AUDITEL INGENIERIA Y SERVICIOS SL operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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