Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-11-01 (23 years)Status: ActiveBusiness sector: Organisation de foires, salons professionnels et congrèsLocation: STRASBOURG (67000), Bas-Rhin
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AUGUSTE & LOUISE : revenue, balance sheet and financial ratios
AUGUSTE & LOUISE is a French company
founded 23 years ago,
specialized in the sector Organisation de foires, salons professionnels et congrès.
Based in STRASBOURG (67000),
this company of category PME
shows in 2017 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUGUSTE & LOUISE (SIREN 443919303)
Indicator
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
1 416 038 €
Net income
42 829 €
67 574 €
14 649 €
5 160 €
EBITDA
N/C
N/C
N/C
21 882 €
Net margin
N/C
N/C
N/C
0.4%
Revenue and income statement
In 2020, AUGUSTE & LOUISE generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2020: 5 k€ -> 43 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 829 €
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 162%. 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 25%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
161.81%
Financial autonomy (2020)
?
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
24.689%
Asset age ratio (2020)
?
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
2019
2020
Debt ratio
51.779
51.025
23.223
161.81
Financial autonomy
22.725
18.164
34.868
24.689
Repayment capacity
4.809
None
None
None
Cash flow / Revenue
0.655%
None%
None%
None%
Sector positioning
Debt ratio
161.812020
2018
2019
2020
Q1: 0.0
Med: 4.22
Q3: 92.05
Average
In 2020, the debt ratio of AUGUSTE & LOUISE (161.81) 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
24.69%2020
2018
2019
2020
Q1: 0.12%
Med: 23.9%
Q3: 55.17%
Good+10 pts over 3 years
In 2020, the financial autonomy of AUGUSTE & LOUISE (24.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
212.87
Liquidity indicators evolution AUGUSTE & LOUISE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
Liquidity ratio
124.622
116.895
148.941
212.87
Interest coverage
3.839
None
None
None
Sector positioning
Liquidity ratio
212.872020
2018
2019
2020
Q1: 113.62
Med: 203.5
Q3: 408.19
Good+22 pts over 3 years
In 2020, the liquidity ratio of AUGUSTE & LOUISE (212.87) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 AUGUSTE & LOUISE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
152 238 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
56
0
0
0
Supplier payment term (days)
30
0
0
0
Positioning of AUGUSTE & LOUISE in its sector
Comparison with sector Organisation de foires, salons professionnels et congrès
Valuation estimate
Based on 63 transactions of similar company sales
(all years),
the value of AUGUSTE & LOUISE is estimated at
75 840 €
(range 48 160€ - 260 760€).
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 value2020
63 tx
48k€75k€260k€
75 840 €Range: 48 160€ - 260 760€
NAF 5 all-time
Valuation method used
Net Income Multiple
42 829 €
×
1.8x
=75 841 €
Range: 48 161€ - 260 761€
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 63 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 (Organisation de foires, salons professionnels et congrès)
Compare AUGUSTE & LOUISE with other companies in the same sector:
The revenue of AUGUSTE & LOUISE in 2017 is 1.4 M€.
Is AUGUSTE & LOUISE profitable?
Yes, AUGUSTE & LOUISE generated a net profit of 43 k€ in 2020.
Where is the headquarters of AUGUSTE & LOUISE ?
The headquarters of AUGUSTE & LOUISE is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of AUGUSTE & LOUISE ?
The tax return of AUGUSTE & LOUISE 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 AUGUSTE & LOUISE operate?
AUGUSTE & LOUISE operates in the sector Organisation de foires, salons professionnels et congrès (NAF code 82.30Z). 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