Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AUVERGNE FORAGE : revenue, balance sheet and financial ratios
AUVERGNE FORAGE is a French company
founded 21 years ago,
specialized in the sector Forages et sondages.
Based in LEZOUX (63190),
this company of category ETI
shows in 2023 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUVERGNE FORAGE (SIREN 480190842)
Indicator
2024
2023
2022
Revenue
N/C
3 338 850 €
N/C
Net income
604 492 €
75 521 €
323 033 €
EBITDA
N/C
401 445 €
N/C
Net margin
N/C
2.3%
N/C
Revenue and income statement
In 2024, AUVERGNE FORAGE generates positive net income of 604 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2022-2024: 323 k€ -> 604 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
604 492 €
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 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
46.126%
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
51.818%
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
2022
2023
2024
Debt ratio
42.343
1.544
46.126
Financial autonomy
46.144
77.684
51.818
Repayment capacity
None
0.791
None
Cash flow / Revenue
None%
10.826%
None%
Sector positioning
Debt ratio
46.132024
2022
2023
2024
Q1: 6.35
Med: 32.58
Q3: 73.01
Average
In 2024, the debt ratio of AUVERGNE FORAGE (46.13) 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
51.82%2024
2022
2023
2024
Q1: 16.18%
Med: 43.92%
Q3: 63.85%
Good
In 2024, the financial autonomy of AUVERGNE FORAGE (51.8%) 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.
Repayment capacity
0.79 years2023
2023
Q1: 0.0 years
Med: 0.4 years
Q3: 1.76 years
Average
In 2023, the repayment capacity of AUVERGNE FORAGE (0.79) 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 277.55. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
277.546
Liquidity indicators evolution AUVERGNE FORAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
153.969
412.282
277.546
Interest coverage
None
3.08
None
Sector positioning
Liquidity ratio
277.552024
2022
2023
2024
Q1: 142.92
Med: 224.87
Q3: 326.29
Good+37 pts over 3 years
In 2024, the liquidity ratio of AUVERGNE FORAGE (277.55) 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.
Interest coverage
3.08x2023
2023
Q1: 0.0x
Med: 0.84x
Q3: 3.86x
Good
In 2023, the interest coverage of AUVERGNE FORAGE (3.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 1117 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 359 days. The gap of 758 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
1117 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
359 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 and payment terms evolution AUVERGNE FORAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
0 €
16 376 258 €
0 €
Inventory turnover (days)
0
8
0
Customer payment term (days)
0
28
1117
Supplier payment term (days)
0
115
359
Positioning of AUVERGNE FORAGE in its sector
Comparison with sector Forages et sondages
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of AUVERGNE FORAGE is estimated at
1 906 244 €
(range 424 938€ - 5 365 412€).
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 value2024
136 transactions
424k€1906k€5365k€
1 906 244 €Range: 424 938€ - 5 365 412€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
604 492 €
×
3.2x
=1 906 244 €
Range: 424 938€ - 5 365 412€
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 136 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 (Forages et sondages)
Compare AUVERGNE FORAGE with other companies in the same sector:
Yes, AUVERGNE FORAGE generated a net profit of 604 k€ in 2024.
Where is the headquarters of AUVERGNE FORAGE ?
The headquarters of AUVERGNE FORAGE is located in LEZOUX (63190), in the department Puy-de-Dome.
Where to find the tax return of AUVERGNE FORAGE ?
The tax return of AUVERGNE FORAGE 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 AUVERGNE FORAGE operate?
AUVERGNE FORAGE operates in the sector Forages et sondages (NAF code 43.13Z). 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