Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-08-01 (6 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: NICE (06300), Alpes-Maritimes
AV SERRAMENTI : revenue, balance sheet and financial ratios
AV SERRAMENTI is a French company
founded 6 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in NICE (06300),
this company of category PME
shows in 2022 a revenue of 322 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AV SERRAMENTI (SIREN 853629400)
Indicator
2022
2021
2020
2019
Revenue
321 771 €
355 796 €
218 533 €
107 973 €
Net income
429 €
8 885 €
15 571 €
29 280 €
EBITDA
4 594 €
16 539 €
21 307 €
34 569 €
Net margin
0.1%
2.5%
7.1%
27.1%
Revenue and income statement
En 2022, AV SERRAMENTI alcanza unos ingresos de 322 k€. En el período 2019-2022, la empresa muestra un fuerte crecimiento con una TCAC de +43.9%. Ligera caída de -10% vs 2021. Tras deducir el consumo (158 k€), el margen bruto se sitúa en 164 k€, es decir, una tasa del 51%. El EBITDA alcanza 5 k€, representando el 1.4% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-10%), el EBITDA varía en -72%, reduciendo el margen en 3.2 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 429 €, es decir, el 0.1% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
321 771 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
163 630 €
EBITDA (2022)
?
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
4 594 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 084 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
429 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 89%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 20%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 4.9 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 2.2% de los ingresos.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
89.255%
Financial autonomy (2022)
?
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
20.219%
Cash flow / Revenue (2022)
?
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
2.225%
Repayment capacity (2022)
?
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
4.856
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
0.0
48.947
56.578
89.255
Financial autonomy
0.0
12.501
12.049
20.219
Repayment capacity
0.0
1.365
1.681
4.856
Cash flow / Revenue
27.207%
8.182%
4.081%
2.225%
Sector positioning
Ratio de endeudamiento
89.252022
2020
2021
2022
Q1: 4.99
Med: 29.21
Q3: 79.45
Average+20 pts over 3 years
En 2022, el ratio de endeudamiento de AV SERRAMENTI (89.25) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
20.22%2022
2020
2021
2022
Q1: 16.26%
Med: 33.9%
Q3: 51.85%
Average+6 pts over 3 years
En 2022, el autonomía financiera de AV SERRAMENTI (20.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
4.86 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.63 ans
Q3: 2.21 ans
Vigilar+13 pts over 3 years
En 2022, el capacidad de reembolso de AV SERRAMENTI (4.9 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 145.69. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 2.8x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2022)
?
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
145.685
Interest coverage (2022)
?
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
2.808
Liquidity indicators evolution AV SERRAMENTI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
191.656
144.581
134.558
145.685
Interest coverage
0.0
0.0
0.472
2.808
Sector positioning
Ratio de liquidez
145.692022
2020
2021
2022
Q1: 143.46
Med: 196.1
Q3: 280.5
Average
En 2022, el ratio de liquidez de AV SERRAMENTI (145.69) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
2.81x2022
2020
2021
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Excelente+50 pts over 3 years
En 2022, el cobertura de intereses de AV SERRAMENTI (2.8x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 138 días. Plazo proveedores: 37 días. El desfase de 101 días pesa sobre la tesorería. La rotación de existencias es de 32 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 87 días de ingresos. En 2019-2022, el FM aumentó en +2531%.
Operating WCR (2022)
?
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
77 511 €
Customer credit (2022)
?
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
138 j
Supplier credit (2022)
?
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
37 j
Inventory turnover (2022)
?
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
32 j
WCR in days of revenue (2022)
?
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
87 j
WCR and payment terms evolution AV SERRAMENTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
2 947 €
42 625 €
58 852 €
77 511 €
Inventory turnover (days)
33
25
26
32
Customer payment term (days)
56
146
168
138
Supplier payment term (days)
17
17
24
37
Positioning of AV SERRAMENTI in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 13 258€ to 41 913€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
13k€31k€41k€
31 537 €Range: 13 258€ - 41 913€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 (Travaux de menuiserie bois et PVC)
Compare AV SERRAMENTI with other companies in the same sector:
Yes, AV SERRAMENTI generated a net profit of 429€ in 2022.
Where is the headquarters of AV SERRAMENTI ?
The headquarters of AV SERRAMENTI is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of AV SERRAMENTI ?
The tax return of AV SERRAMENTI 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 AV SERRAMENTI operate?
AV SERRAMENTI operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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