Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-11-19 (17 years)Status: ActiveBusiness sector: Cuisson de produits de boulangerieLocation: NARBONNE (11100), Aude
AVESP & CO : revenue, balance sheet and financial ratios
AVESP & CO is a French company
founded 17 years ago,
specialized in the sector Cuisson de produits de boulangerie.
Based in NARBONNE (11100),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
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, AVESP & CO combines a growing business with positive profitability. Its financial structure is broadly in line with its sector.
Financial history - AVESP & CO (SIREN 508814720)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 655 738 €
1 694 060 €
1 649 139 €
1 520 568 €
1 310 298 €
1 548 503 €
1 522 550 €
1 539 448 €
1 479 278 €
Net income
35 708 €
70 465 €
84 617 €
62 155 €
27 000 €
46 523 €
49 572 €
83 652 €
84 766 €
EBITDA
70 187 €
110 208 €
120 367 €
89 488 €
14 395 €
68 723 €
58 211 €
111 841 €
111 970 €
Net margin
2.2%
4.2%
5.1%
4.1%
2.1%
3.0%
3.3%
5.4%
5.7%
Revenue and income statement
In 2024, AVESP & CO achieves revenue of 1.7 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Slight decline of -2% vs 2023. After deducting consumption (951 k€), gross margin stands at 704 k€, i.e. a rate of 43%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 70 k€, representing 4.2% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -36%, reducing margin by 2.3 pts. This reflects costs rising faster than revenue. This ratio is slightly less favorable than the sector median (6.8%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 36 k€, i.e. 2.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 655 738 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
704 280 €
EBITDA (2024)
?
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
70 187 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 278 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 708 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.1%
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 40%. This ratio is slightly less favorable than the sector median (24.0%). Financial autonomy (= Equity / Total assets x 100) reaches 54%. Compared with its sector, this ratio places the company among the best positioned (sector median: 26.3%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This ratio is slightly less favorable than the sector median (0.3 years). Cash flow represents 3.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is slightly less favorable than the sector median (4.9%).
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
40.2%
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
53.86%
Cash flow / Revenue (2024)
?
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
3.8%
Repayment capacity (2024)
?
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
1.7
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
22.673
0.0
0.0
14.254
95.346
96.882
67.747
54.748
40.204
Financial autonomy
64.503
52.231
45.031
60.21
37.829
40.742
46.737
47.612
53.859
Repayment capacity
0.636
0.0
0.0
0.509
22.52
3.643
2.074
1.678
1.702
Cash flow / Revenue
6.973%
6.617%
4.275%
3.833%
0.688%
4.486%
5.785%
5.461%
3.796%
Sector positioning
Debt ratio
40.2%2024
Q1: 0.67%
Med: 24.02%
Q3: 98.18%
Average
In 2024, the debt ratio of AVESP & CO (40.2%) 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
53.86%2024
Q1: 3.17%
Med: 26.26%
Q3: 47.86%
Excellent+23 pts over 3 years
In 2024, the financial autonomy of AVESP & CO (53.9%) 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
1.7 years2024
Q1: 0.0 years
Med: 0.33 years
Q3: 1.74 years
Average+12 pts over 2 years
In 2024, the repayment capacity of AVESP & CO (1.70) 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 2.31. Compared with its sector, this ratio places the company among the best positioned (sector median: 1.1). The interest coverage ratio (= EBIT / Interest expenses) is 3.9x. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.6x).
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
2.31
Interest coverage (2024)
?
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
3.89
Liquidity indicators evolution AVESP & CO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2.71802
1.4638399999999998
1.32503
2.06027
2.25337
2.71616
2.70411
2.21711
2.31203
Interest coverage
1.325
0.419
1.62
1.026
6.738
3.156
2.621
2.014
3.89
Sector positioning
Liquidity ratio
2.312024
Q1: 0.7
Med: 1.13
Q3: 1.85
Excellent
In 2024, the liquidity ratio of AVESP & CO (2.31) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
3.89x2024
Q1: 0.0x
Med: 0.6x
Q3: 3.86x
Excellent+7 pts over 3 years
In 2024, the interest coverage of AVESP & CO (3.9x) 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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 44 days of revenue, i.e. 202 k€ to permanently finance. Between 2021 and 2024, WCR improved by 16 days of revenue, freeing up cash.
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
202 000 €
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
12 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
21 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
3 j
WCR in days of revenue (2024)
?
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
44 j
WCR and payment terms evolution AVESP & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
183 608 €
323 807 €
311 773 €
194 957 €
240 885 €
253 950 €
290 908 €
258 937 €
202 000 €
Inventory turnover (days)
3
3
4
4
5
5
3
4
3
Customer payment term (days)
14
26
36
8
6
9
11
12
12
Supplier payment term (days)
14
68
72
23
31
21
24
28
21
Positioning of AVESP & CO in its sector
Comparison with sector Cuisson de produits de boulangerie
Valuation estimate
Based on 203 transactions of similar company sales
in 2024,
the value of AVESP & CO is estimated at
574 741 €
(range 330 510€ - 862 756€).
With an EBITDA of 70 187€, the sector multiple of 6.7x is applied.
The price/revenue ratio is 0.55x
(in line with sector norms).
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
203 transactions
330k€574k€862k€
574 741 €Range: 330 510€ - 862 756€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
70 187 €×6.7x
Estimation472 578 €
251 648€ - 755 911€
Revenue Multiple30%
1 655 738 €×0.55x
Estimation918 400 €
573 620€ - 1 222 545€
Net Income Multiple20%
35 708 €×8.8x
Estimation314 663 €
163 001€ - 590 189€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 203 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 (Cuisson de produits de boulangerie)
Compare AVESP & CO with other companies in the same sector:
Yes, AVESP & CO generated a net profit of 36 k€ in 2024.
Where is the headquarters of AVESP & CO ?
The headquarters of AVESP & CO is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of AVESP & CO ?
The tax return of AVESP & CO 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 AVESP & CO operate?
AVESP & CO operates in the sector Cuisson de produits de boulangerie (NAF code 10.71B). See the 'Sector positioning' section above to compare the company with its competitors.