Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-05-01 (17 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: FREJUS (83370), Var
AZUR HOME CONCEPT NETTOYAGE : revenue, balance sheet and financial ratios
AZUR HOME CONCEPT NETTOYAGE is a French company
founded 17 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in FREJUS (83370),
this company of category PME
shows in 2018 a revenue of 261 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AZUR HOME CONCEPT NETTOYAGE (SIREN 512707423)
Indicator
2018
2017
2016
Revenue
260 666 €
270 698 €
263 262 €
Net income
5 394 €
20 507 €
44 182 €
EBITDA
4 070 €
43 874 €
63 767 €
Net margin
2.1%
7.6%
16.8%
Revenue and income statement
In 2018, AZUR HOME CONCEPT NETTOYAGE achieves revenue of 261 k€. Activity remains stable over the period (CAGR: -0.5%). Slight decline of -4% vs 2017. After deducting consumption (5 k€), gross margin stands at 256 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 1.6% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -91%, reducing margin by 14.6 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 5 k€, i.e. 2.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
260 666 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
256 008 €
EBITDA (2018)
?
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
4 070 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 713 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 394 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.6%
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 24%. 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 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.745%
Financial autonomy (2018)
?
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
37.632%
Cash flow / Revenue (2018)
?
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
1.055%
Repayment capacity (2018)
?
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
11.178
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AZUR HOME CONCEPT NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
94.52
52.061
23.745
Financial autonomy
33.493
38.442
37.632
Repayment capacity
2.116
2.945
11.178
Cash flow / Revenue
17.56%
8.104%
1.055%
Sector positioning
Debt ratio
23.752018
2016
2017
2018
Q1: 0.05
Med: 9.18
Q3: 43.17
Average-14 pts over 3 years
In 2018, the debt ratio of AZUR HOME CONCEPT NETTOYAGE (23.75) 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
37.63%2018
2016
2017
2018
Q1: 7.18%
Med: 31.04%
Q3: 52.95%
Good
In 2018, the financial autonomy of AZUR HOME CONCEPT NETTOYAGE (37.6%) 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
11.18 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.01 years
Q3: 0.76 years
Watch
In 2018, the repayment capacity of AZUR HOME CONCEPT NETTOYAGE (11.18) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 43.69. 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 39.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
43.689
Interest coverage (2018)
?
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
39.902
Liquidity indicators evolution AZUR HOME CONCEPT NETTOYAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
39.755
37.931
43.689
Interest coverage
5.862
5.003
39.902
Sector positioning
Liquidity ratio
43.692018
2016
2017
2018
Q1: 118.35
Med: 165.33
Q3: 246.47
Watch
In 2018, the liquidity ratio of AZUR HOME CONCEPT NETTOYAGE (43.69) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
39.9x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Excellent
In 2018, the interest coverage of AZUR HOME CONCEPT NETTOYAGE (39.9x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The company must finance 28 days of gap between collections and payments. WCR is negative (-143 days): operations structurally generate cash. Notable WCR improvement over the period (-66%), freeing up cash.
Operating WCR (2018)
?
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
-103 427 €
Customer credit (2018)
?
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
68 j
Supplier credit (2018)
?
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
40 j
Inventory turnover (2018)
?
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 (2018)
?
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
-143 j
WCR and payment terms evolution AZUR HOME CONCEPT NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
-62 401 €
-71 421 €
-103 427 €
Inventory turnover (days)
2
1
0
Customer payment term (days)
35
40
68
Supplier payment term (days)
28
44
40
Positioning of AZUR HOME CONCEPT NETTOYAGE in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 12 090€ to 52 267€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
12k€25k€52k€
25 380 €Range: 12 090€ - 52 267€
NAF 5 année 2018
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Nettoyage courant des bâtiments)
Compare AZUR HOME CONCEPT NETTOYAGE with other companies in the same sector:
Frequently asked questions about AZUR HOME CONCEPT NETTOYAGE
What is the revenue of AZUR HOME CONCEPT NETTOYAGE ?
The revenue of AZUR HOME CONCEPT NETTOYAGE in 2018 is 261 k€.
Is AZUR HOME CONCEPT NETTOYAGE profitable?
Yes, AZUR HOME CONCEPT NETTOYAGE generated a net profit of 5 k€ in 2018.
Where is the headquarters of AZUR HOME CONCEPT NETTOYAGE ?
The headquarters of AZUR HOME CONCEPT NETTOYAGE is located in FREJUS (83370), in the department Var.
Where to find the tax return of AZUR HOME CONCEPT NETTOYAGE ?
The tax return of AZUR HOME CONCEPT NETTOYAGE 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 HOME CONCEPT NETTOYAGE operate?
AZUR HOME CONCEPT NETTOYAGE operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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