Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-11-08 (15 years)Status: ActiveBusiness sector: Activités d'architecture Location: PARIS (75013), Paris
BASSINET TURQUIN PAYSAGE : revenue, balance sheet and financial ratios
BASSINET TURQUIN PAYSAGE is a French company
founded 15 years ago,
specialized in the sector Activités d'architecture .
Based in PARIS (75013),
this company of category PME
shows in 2019 a revenue of 410 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BASSINET TURQUIN PAYSAGE (SIREN 528176233)
Indicator
2019
2018
2017
Revenue
410 133 €
323 085 €
308 389 €
Net income
36 942 €
5 379 €
9 160 €
EBITDA
45 521 €
6 086 €
9 823 €
Net margin
9.0%
1.7%
3.0%
Revenue and income statement
Im Jahr 2019 erzielt BASSINET TURQUIN PAYSAGE einen Umsatz von 410 k€. Im Zeitraum 2017-2019 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +15.3%. Vs 2018, Wachstum von +27% (323 k€ -> 410 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 410 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 46 k€, was 11.1% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +9.2 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 37 k€, d.h. 9.0% des Umsatzes.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
410 133 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
410 133 €
EBITDA (2019)
?
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
45 521 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 119 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 942 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 1%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 67%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 9.4% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.913%
Financial autonomy (2019)
?
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
67.261%
Cash flow / Revenue (2019)
?
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
9.359%
Repayment capacity (2019)
?
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
0.047
Asset age ratio (2019)
?
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
2017
2018
2019
Debt ratio
1.165
1.125
0.913
Financial autonomy
68.728
73.758
67.261
Repayment capacity
0.172
0.265
0.047
Cash flow / Revenue
3.372%
2.094%
9.359%
Sector positioning
Verschuldungsgrad
0.912019
2017
2018
2019
Q1: 0.58
Med: 11.03
Q3: 44.5
Gut
Im Jahr 2019 liegt unter dem Median der Branche das verschuldungsgrad von BASSINET TURQUIN PAYSAGE (0.91). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
67.26%2019
2017
2018
2019
Q1: 17.24%
Med: 45.42%
Q3: 65.66%
Ausgezeichnet
Im Jahr 2019 liegt in den oberen 25% der Branche das finanzielle autonomie von BASSINET TURQUIN PAYSAGE (67.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.05 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.03 ans
Q3: 0.9 ans
Average
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von BASSINET TURQUIN PAYSAGE (0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 286.63. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2019)
?
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
286.63
Interest coverage (2019)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
312.916
365.473
286.63
Interest coverage
0.59
0.0
0.0
Sector positioning
Liquiditätsquote
286.632019
2017
2018
2019
Q1: 155.75
Med: 238.93
Q3: 378.87
Gut-9 pts over 3 years
Im Jahr 2019 liegt über dem Median der Branche das liquiditätsquote von BASSINET TURQUIN PAYSAGE (286.63). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.68x
Average-37 pts over 3 years
Im Jahr 2019 liegt unter dem Median der Branche das zinsdeckung von BASSINET TURQUIN PAYSAGE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 111 Tage. Lieferantenfrist: 35 Tage. Die Lücke von 76 Tagen belastet den Cashflow. Der WCR repräsentiert 68 Tage Umsatz.
Operating WCR (2019)
?
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
77 708 €
Customer credit (2019)
?
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
111 j
Supplier credit (2019)
?
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
35 j
Inventory turnover (2019)
?
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 (2019)
?
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
68 j
WCR and payment terms evolution BASSINET TURQUIN PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
81 853 €
77 757 €
77 708 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
131
110
111
Supplier payment term (days)
33
18
35
Positioning of BASSINET TURQUIN PAYSAGE in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 58 485€ to 119 975€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
58k€74k€119k€
74 428 €Range: 58 485€ - 119 975€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Activités d'architecture )
Compare BASSINET TURQUIN PAYSAGE with other companies in the same sector:
Frequently asked questions about BASSINET TURQUIN PAYSAGE
What is the revenue of BASSINET TURQUIN PAYSAGE ?
The revenue of BASSINET TURQUIN PAYSAGE in 2019 is 410 k€.
Is BASSINET TURQUIN PAYSAGE profitable?
Yes, BASSINET TURQUIN PAYSAGE generated a net profit of 37 k€ in 2019.
Where is the headquarters of BASSINET TURQUIN PAYSAGE ?
The headquarters of BASSINET TURQUIN PAYSAGE is located in PARIS (75013), in the department Paris.
Where to find the tax return of BASSINET TURQUIN PAYSAGE ?
The tax return of BASSINET TURQUIN PAYSAGE 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 BASSINET TURQUIN PAYSAGE operate?
BASSINET TURQUIN PAYSAGE operates in the sector Activités d'architecture (NAF code 71.11Z). 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