Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-02-24 (6 years)Status: ActiveBusiness sector: Travaux d'étanchéificationLocation: TOULON (83000), Var
AZUR ETANCHEITE 83 : revenue, balance sheet and financial ratios
AZUR ETANCHEITE 83 is a French company
founded 6 years ago,
specialized in the sector Travaux d'étanchéification.
Based in TOULON (83000),
this company of category PME
shows in 2024 a revenue of 31 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AZUR ETANCHEITE 83 (SIREN 881798466)
Indicator
2024
2023
2022
2021
2020
Revenue
30 853 €
31 540 €
40 923 €
53 884 €
28 930 €
Net income
413 €
4 580 €
-5 292 €
7 212 €
4 893 €
EBITDA
563 €
5 997 €
-3 826 €
9 769 €
5 756 €
Net margin
1.3%
14.5%
-12.9%
13.4%
16.9%
Revenue and income statement
In 2024, AZUR ETANCHEITE 83 achieves revenue of 31 k€. Revenue is growing positively over 5 years (CAGR: +1.6%). Slight decline of -2% vs 2023. After deducting consumption (13 k€), gross margin stands at 18 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 563 €, representing 1.8% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -91%, reducing margin by 17.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 413 €, i.e. 1.3% 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
30 853 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 909 €
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
563 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
413 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
413 €
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
1.8%
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 2%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
2.413%
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
2.351%
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
1.825%
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
0.528
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
2020
2021
2022
2023
2024
Debt ratio
114.723
0.0
-0.301
0.0
2.413
Financial autonomy
1623.885
0.0
-0.239
0.0
2.351
Repayment capacity
0.032
0.0
0.0
0.0
0.528
Cash flow / Revenue
16.913%
15.767%
-9.347%
19.014%
1.825%
Sector positioning
Debt ratio
2.412024
2022
2023
2024
Q1: 0.07
Med: 10.92
Q3: 40.42
Good+5 pts over 3 years
In 2024, the debt ratio of AZUR ETANCHEITE 83 (2.41) 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
2.35%2024
2022
2023
2024
Q1: 8.73%
Med: 28.72%
Q3: 49.51%
Watch
In 2024, the financial autonomy of AZUR ETANCHEITE 83 (2.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.53 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.07 years
Q3: 0.7 years
Average+43 pts over 3 years
In 2024, the repayment capacity of AZUR ETANCHEITE 83 (0.53) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Overall, WCR represents 146 days of revenue, i.e. 12 k€ to permanently finance. Over 2020-2024, WCR increased by +125%, requiring additional financing.
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
12 470 €
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
0 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
0 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 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
146 j
WCR and payment terms evolution AZUR ETANCHEITE 83
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
5 549 €
5 564 €
-1 874 €
10 721 €
12 470 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
0
0
0
10
0
Positioning of AZUR ETANCHEITE 83 in its sector
Comparison with sector Travaux d'étanchéification
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 1 870€ to 5 632€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1k€3k€5k€
3 241 €Range: 1 870€ - 5 632€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 25 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 d'étanchéification)
Compare AZUR ETANCHEITE 83 with other companies in the same sector:
Frequently asked questions about AZUR ETANCHEITE 83
What is the revenue of AZUR ETANCHEITE 83 ?
The revenue of AZUR ETANCHEITE 83 in 2024 is 31 k€.
Is AZUR ETANCHEITE 83 profitable?
Yes, AZUR ETANCHEITE 83 generated a net profit of 413€ in 2024.
Where is the headquarters of AZUR ETANCHEITE 83 ?
The headquarters of AZUR ETANCHEITE 83 is located in TOULON (83000), in the department Var.
Where to find the tax return of AZUR ETANCHEITE 83 ?
The tax return of AZUR ETANCHEITE 83 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 AZUR ETANCHEITE 83 operate?
AZUR ETANCHEITE 83 operates in the sector Travaux d'étanchéification (NAF code 43.99A). 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