Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-01-01 (19 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: SAINT-MALO (35400), Ille-et-Vilaine
BERNARD RENET SARL : revenue, balance sheet and financial ratios
BERNARD RENET SARL is a French company
founded 19 years ago,
specialized in the sector Activités des agences de publicité.
Based in SAINT-MALO (35400),
this company of category PME
shows in 2022 a revenue of 119 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BERNARD RENET SARL (SIREN 494283492)
Indicator
2022
2021
2020
2019
2018
2016
Revenue
118 851 €
95 651 €
106 242 €
119 078 €
143 828 €
230 793 €
Net income
-15 698 €
19 575 €
15 240 €
3 768 €
-20 223 €
-5 478 €
EBITDA
-14 963 €
20 408 €
13 311 €
2 568 €
-20 364 €
-3 139 €
Net margin
-13.2%
20.5%
14.3%
3.2%
-14.1%
-2.4%
Revenue and income statement
In 2022, BERNARD RENET SARL achieves revenue of 119 k€. Revenue is declining over the period 2016-2022 (CAGR: -10.5%). Vs 2021, growth of +24% (96 k€ -> 119 k€). After deducting consumption (0 €), gross margin stands at 119 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -15 k€, representing -12.6% of revenue. Warning negative scissor effect: despite revenue change (+24%), EBITDA varies by -173%, reducing margin by 33.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -16 k€ (-13.2% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
118 851 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
118 851 €
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
-14 963 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 621 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-15 698 €
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
-12.6%
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 27%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
27.447%
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
50.28%
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
-12.659%
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
-1.417
Solvency indicators evolution BERNARD RENET SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
Debt ratio
23.423
33.615
24.838
24.741
19.066
27.447
Financial autonomy
43.563
36.516
41.118
49.282
62.293
50.28
Repayment capacity
-4.116
-1.015
4.96
1.503
1.088
-1.417
Cash flow / Revenue
-2.968%
-16.087%
2.885%
14.365%
15.461%
-12.659%
Sector positioning
Debt ratio
27.452022
2020
2021
2022
Q1: 0.0
Med: 12.43
Q3: 67.71
Average
In 2022, the debt ratio of BERNARD RENET SARL (27.45) 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
50.28%2022
2020
2021
2022
Q1: 10.89%
Med: 32.52%
Q3: 56.76%
Good
In 2022, the financial autonomy of BERNARD RENET SARL (50.3%) 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
-1.42 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of BERNARD RENET SARL (-1.42) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 34.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
34.659
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
-3.335
Liquidity indicators evolution BERNARD RENET SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
Liquidity ratio
78.75
35.611
22.745
28.542
26.581
34.659
Interest coverage
-31.443
-3.467
26.636
3.433
2.994
-3.335
Sector positioning
Liquidity ratio
34.662022
2020
2021
2022
Q1: 133.53
Med: 205.59
Q3: 346.28
Watch-16 pts over 3 years
In 2022, the liquidity ratio of BERNARD RENET SARL (34.66) 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
-3.33x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Watch-50 pts over 3 years
In 2022, the interest coverage of BERNARD RENET SARL (-3.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 188 days. Excellent situation: suppliers finance 119 days of the operating cycle (retail model). Overall, WCR represents 25 days of revenue, i.e. 8 k€ to permanently finance. Notable WCR improvement over the period (-84%), freeing up cash.
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
8 200 €
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
69 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
188 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
0 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
25 j
WCR and payment terms evolution BERNARD RENET SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
Operating WCR
50 971 €
-18 409 €
-29 430 €
-9 866 €
1 472 €
8 200 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
139
76
59
65
42
69
Supplier payment term (days)
212
193
188
195
159
188
Positioning of BERNARD RENET SARL in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of BERNARD RENET SARL is estimated at
26 677 €
(range 11 056€ - 45 410€).
The price/revenue ratio is 0.22x
(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
68 tx
11k€26k€45k€
26 677 €Range: 11 056€ - 45 410€
NAF 5 all-time
Valuation method used
Revenue Multiple
118 851 €
×
0.22x
=26 678 €
Range: 11 057€ - 45 410€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 des agences de publicité)
Compare BERNARD RENET SARL with other companies in the same sector:
Frequently asked questions about BERNARD RENET SARL
What is the revenue of BERNARD RENET SARL ?
The revenue of BERNARD RENET SARL in 2022 is 119 k€.
Is BERNARD RENET SARL profitable?
BERNARD RENET SARL recorded a net loss in 2022.
Where is the headquarters of BERNARD RENET SARL ?
The headquarters of BERNARD RENET SARL is located in SAINT-MALO (35400), in the department Ille-et-Vilaine.
Where to find the tax return of BERNARD RENET SARL ?
The tax return of BERNARD RENET SARL 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 BERNARD RENET SARL operate?
BERNARD RENET SARL operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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