Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-10-06 (20 years)Status: ActiveBusiness sector: Activités comptablesLocation: LE CANNET (06110), Alpes-Maritimes
Le dernier exercice comptable publié pour cette entreprise remonte à 2020. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
AUMERAS ET ASSOCIES : revenue, balance sheet and financial ratios
AUMERAS ET ASSOCIES is a French company
founded 20 years ago,
specialized in the sector Activités comptables.
Based in LE CANNET (06110),
this company of category PME
shows in 2020 a revenue of 392 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, AUMERAS ET ASSOCIES posts positive profitability over the latest financial year. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - AUMERAS ET ASSOCIES (SIREN 487596835)
Indicator
2020
2016
2015
2013
Revenue
391 617 €
562 981 €
525 320 €
634 538 €
Net income
12 713 €
10 278 €
46 190 €
71 646 €
EBITDA
42 839 €
90 358 €
110 631 €
152 681 €
Net margin
3.2%
1.8%
8.8%
11.3%
Revenue and income statement
In 2020, AUMERAS ET ASSOCIES achieves revenue of 392 k€. Revenue is declining over the period 2013-2020 (CAGR: -6.7%). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 43 k€, representing 10.9% of revenue. This ratio is more favorable than the sector median (10.6%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
391 617 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
391 617 €
EBITDA (2020)
?
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
42 839 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 700 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 713 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.9%
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 11%. This ratio is more favorable than the sector median (19.7%). Financial autonomy (= Equity / Total assets x 100) reaches 78%. Compared with its sector, this ratio places the company among the best positioned (sector median: 44.8%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.4 years of cash flow to repay all financial debt. This ratio is slightly less favorable than the sector median (0.8 years). Cash flow represents 14.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (9.2%).
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
10.69%
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
77.7%
Cash flow / Revenue (2020)
?
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
14.6%
Repayment capacity (2020)
?
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
2.41
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
2013
2015
2016
2020
Debt ratio
39.176
33.05
31.399
10.691
Financial autonomy
54.726
58.377
56.473
77.7
Repayment capacity
3.283
3.758
5.541
2.41
Cash flow / Revenue
22.28%
20.607%
12.495%
14.6%
Sector positioning
Debt ratio
10.69%2020
Q1: 2.11%
Med: 19.67%
Q3: 67.93%
Good-23 pts over 3 years
In 2020, the debt ratio of AUMERAS ET ASSOCIES (10.7%) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
77.7%2020
Q1: 27.5%
Med: 44.79%
Q3: 62.13%
Excellent+12 pts over 3 years
In 2020, the financial autonomy of AUMERAS ET ASSOCIES (77.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.41 years2020
Q1: 0.0 years
Med: 0.81 years
Q3: 3.18 years
Average-9 pts over 3 years
In 2020, the repayment capacity of AUMERAS ET ASSOCIES (2.41) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1.50. This ratio is less favorable than the sector median (2.4) and warrants attention. The interest coverage ratio (= EBIT / Interest expenses) is 7.1x. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.3x).
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
1.5
Interest coverage (2020)
?
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
7.11
Liquidity indicators evolution AUMERAS ET ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2015
2016
2020
Liquidity ratio
0.88185
0.96726
0.93577
1.49637
Interest coverage
9.059
10.971
19.209
7.113
Sector positioning
Liquidity ratio
1.52020
Q1: 1.66
Med: 2.38
Q3: 3.63
Watch
In 2020, the liquidity ratio of AUMERAS ET ASSOCIES (1.50) 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
7.11x2020
Q1: 0.0x
Med: 0.3x
Q3: 2.93x
Excellent
In 2020, the interest coverage of AUMERAS ET ASSOCIES (7.1x) 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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 240 days. Excellent situation: suppliers finance 168 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-36 days): operations structurally generate cash. Between 2013 and 2020, WCR improved by 41 days of revenue, freeing up cash.
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
-39 314 €
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
72 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
240 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
2 j
WCR in days of revenue (2020)
?
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
-36 j
WCR and payment terms evolution AUMERAS ET ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2015
2016
2020
Operating WCR
8 319 €
115 749 €
81 244 €
-39 314 €
Inventory turnover (days)
41
49
6
2
Customer payment term (days)
127
167
199
72
Supplier payment term (days)
168
231
325
240
Positioning of AUMERAS ET ASSOCIES in its sector
Comparison with sector Activités comptables
Valuation estimate
Based on 106 transactions of similar company sales
(all years),
the value of AUMERAS ET ASSOCIES is estimated at
64 654 €
(range 26 522€ - 191 032€).
With an EBITDA of 42 839€, the sector multiple of 1.5x is applied.
The price/revenue ratio is 0.23x
(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 value2020
106 transactions
26k€64k€191k€
64 654 €Range: 26 522€ - 191 032€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
42 839 €×1.5x
Estimation65 516 €
22 236€ - 208 360€
Revenue Multiple30%
391 617 €×0.23x
Estimation90 042 €
46 303€ - 234 972€
Net Income Multiple20%
12 713 €×1.9x
Estimation24 420 €
7 567€ - 81 805€
How is this estimate calculated?
This estimate is based on the analysis of 106 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 (Activités comptables)
Compare AUMERAS ET ASSOCIES with other companies in the same sector:
Frequently asked questions about AUMERAS ET ASSOCIES
What is the revenue of AUMERAS ET ASSOCIES ?
The revenue of AUMERAS ET ASSOCIES in 2020 is 392 k€.
Is AUMERAS ET ASSOCIES profitable?
Yes, AUMERAS ET ASSOCIES generated a net profit of 13 k€ in 2020.
Where is the headquarters of AUMERAS ET ASSOCIES ?
The headquarters of AUMERAS ET ASSOCIES is located in LE CANNET (06110), in the department Alpes-Maritimes.
Where to find the tax return of AUMERAS ET ASSOCIES ?
The tax return of AUMERAS ET ASSOCIES 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 AUMERAS ET ASSOCIES operate?
AUMERAS ET ASSOCIES operates in the sector Activités comptables (NAF code 69.20Z). See the 'Sector positioning' section above to compare the company with its competitors.