AVENNA TERTIAIRE ET INDUSTRIE : revenue, balance sheet and financial ratios
AVENNA TERTIAIRE ET INDUSTRIE is a French company
founded 10 years ago,
specialized in the sector Ingénierie, études techniques.
Based in NANCY (54000),
this company of category PME
shows in 2022 a revenue of 818 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVENNA TERTIAIRE ET INDUSTRIE (SIREN 814200556)
Indicator
2022
2021
2017
2016
Revenue
818 455 €
N/C
850 951 €
656 113 €
Net income
50 506 €
22 701 €
59 540 €
45 551 €
EBITDA
54 446 €
N/C
73 900 €
37 155 €
Net margin
6.2%
N/C
7.0%
6.9%
Revenue and income statement
In 2022, AVENNA TERTIAIRE ET INDUSTRIE achieves revenue of 818 k€. Revenue is growing positively over 4 years (CAGR: +3.8%). After deducting consumption (159 k€), gross margin stands at 660 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 54 k€, representing 6.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 51 k€, i.e. 6.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
818 455 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
659 580 €
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
54 446 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
59 051 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 506 €
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
6.6%
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 5.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
77.012%
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
25.976%
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
5.496%
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
4.758
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AVENNA TERTIAIRE ET INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
Debt ratio
2.148
27.646
79.863
77.012
Financial autonomy
17.598
20.538
31.344
25.976
Repayment capacity
0.038
0.502
None
4.758
Cash flow / Revenue
3.935%
6.859%
None%
5.496%
Sector positioning
Debt ratio
77.012022
2017
2021
2022
Q1: 0.0
Med: 10.4
Q3: 59.95
Average+10 pts over 3 years
In 2022, the debt ratio of AVENNA TERTIAIRE ET INDUS... (77.01) 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
25.98%2022
2017
2021
2022
Q1: 10.97%
Med: 36.06%
Q3: 59.83%
Average
In 2022, the financial autonomy of AVENNA TERTIAIRE ET INDUS... (26.0%) 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
4.76 years2022
2017
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.24 years
Average+9 pts over 2 years
In 2022, the repayment capacity of AVENNA TERTIAIRE ET INDUS... (4.76) 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 216.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.8x. Financial charges are adequately covered by operations.
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
216.694
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
2.836
Liquidity indicators evolution AVENNA TERTIAIRE ET INDUSTRIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2021
2022
Liquidity ratio
120.687
153.69
231.149
216.694
Interest coverage
0.964
0.081
None
2.836
Sector positioning
Liquidity ratio
216.692022
2017
2021
2022
Q1: 148.19
Med: 225.94
Q3: 385.62
Average+17 pts over 3 years
In 2022, the liquidity ratio of AVENNA TERTIAIRE ET INDUS... (216.69) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.84x2022
2017
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.46x
Excellent+24 pts over 2 years
In 2022, the interest coverage of AVENNA TERTIAIRE ET INDUS... (2.8x) 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: 211 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. The gap of 80 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 166 days of revenue, i.e. 377 k€ to permanently finance. Over 2016-2022, WCR increased by +126%, requiring additional financing.
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
377 422 €
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
211 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
131 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
8 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
166 j
WCR and payment terms evolution AVENNA TERTIAIRE ET INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
Operating WCR
167 046 €
143 504 €
0 €
377 422 €
Inventory turnover (days)
0
1
0
8
Customer payment term (days)
90
118
0
211
Supplier payment term (days)
93
88
0
131
Positioning of AVENNA TERTIAIRE ET INDUSTRIE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of AVENNA TERTIAIRE ET INDUSTRIE is estimated at
72 000 €
(range 33 083€ - 115 962€).
With an EBITDA of 54 446€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.16x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2022
63 tx
33k€72k€115k€
72 000 €Range: 33 083€ - 115 962€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 446 €×0.9x
Estimation51 711 €
21 160€ - 59 404€
Revenue Multiple30%
818 455 €×0.16x
Estimation134 022 €
65 532€ - 233 618€
Net Income Multiple20%
50 506 €×0.6x
Estimation29 692 €
14 222€ - 80 876€
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 (Ingénierie, études techniques)
Compare AVENNA TERTIAIRE ET INDUSTRIE with other companies in the same sector:
Frequently asked questions about AVENNA TERTIAIRE ET INDUSTRIE
What is the revenue of AVENNA TERTIAIRE ET INDUSTRIE ?
The revenue of AVENNA TERTIAIRE ET INDUSTRIE in 2022 is 818 k€.
Is AVENNA TERTIAIRE ET INDUSTRIE profitable?
Yes, AVENNA TERTIAIRE ET INDUSTRIE generated a net profit of 51 k€ in 2022.
Where is the headquarters of AVENNA TERTIAIRE ET INDUSTRIE ?
The headquarters of AVENNA TERTIAIRE ET INDUSTRIE is located in NANCY (54000), in the department Meurthe-et-Moselle.
Where to find the tax return of AVENNA TERTIAIRE ET INDUSTRIE ?
The tax return of AVENNA TERTIAIRE ET INDUSTRIE 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 AVENNA TERTIAIRE ET INDUSTRIE operate?
AVENNA TERTIAIRE ET INDUSTRIE 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