Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-11-01 (39 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: AJACCIO (20090), None
BIZZARI NAUTIC SARL : revenue, balance sheet and financial ratios
BIZZARI NAUTIC SARL is a French company
founded 39 years ago,
specialized in the sector Réparation et maintenance navale.
Based in AJACCIO (20090),
this company of category PME
shows in 2024 a revenue of 9.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIZZARI NAUTIC SARL (SIREN 339428484)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
9 331 566 €
N/C
6 876 209 €
N/C
N/C
N/C
N/C
Net income
132 142 €
487 206 €
82 898 €
573 907 €
-99 921 €
3 617 €
-100 421 €
EBITDA
213 334 €
N/C
379 206 €
N/C
N/C
N/C
N/C
Net margin
1.4%
N/C
1.2%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, BIZZARI NAUTIC SARL achieves revenue of 9.3 M€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.5%. After deducting consumption (6.9 M€), gross margin stands at 2.4 M€, i.e. a rate of 26%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 213 k€, representing 2.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 132 k€, i.e. 1.4% 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
9 331 566 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 436 202 €
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
213 334 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
321 985 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
132 142 €
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
2.3%
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 121%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
120.891%
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
33.827%
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
-0.766%
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
-48.788
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.856
54.543
84.836
71.825
107.553
107.97
120.891
Financial autonomy
60.634
52.342
37.904
42.274
34.939
36.474
33.827
Repayment capacity
None
None
None
None
9.063
None
-48.788
Cash flow / Revenue
None%
None%
None%
None%
3.913%
None%
-0.766%
Sector positioning
Debt ratio
120.892024
2022
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Watch+5 pts over 3 years
In 2024, the debt ratio of BIZZARI NAUTIC SARL (120.89) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
33.83%2024
2022
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Average-6 pts over 3 years
In 2024, the financial autonomy of BIZZARI NAUTIC SARL (33.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-48.79 years2024
2022
2024
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent-51 pts over 2 years
In 2024, the repayment capacity of BIZZARI NAUTIC SARL (-48.79) 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 219.00. 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 67.9x. Operating income very largely covers interest expenses: high safety margin.
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
218.996
Interest coverage (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
203.924
247.817
253.901
250.79
192.579
343.64
218.996
Interest coverage
None
None
None
None
10.25
None
67.905
Sector positioning
Liquidity ratio
219.02024
2022
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Good
In 2024, the liquidity ratio of BIZZARI NAUTIC SARL (219.00) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
67.91x2024
2022
2024
Q1: 0.0x
Med: 0.32x
Q3: 4.12x
Excellent+11 pts over 2 years
In 2024, the interest coverage of BIZZARI NAUTIC SARL (67.9x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 126 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 153 days of revenue, i.e. 4.0 M€ to permanently finance.
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
3 954 158 €
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
14 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
13 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
126 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
153 j
WCR and payment terms evolution BIZZARI NAUTIC SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
2 343 687 €
0 €
3 954 158 €
Inventory turnover (days)
0
0
0
0
75
0
126
Customer payment term (days)
260
198
151
77
62
98
14
Supplier payment term (days)
180
203
144
211
35
171
13
Positioning of BIZZARI NAUTIC SARL in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 1 025 453€ to 2 725 597€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1025k€1824k€2725k€
1 824 277 €Range: 1 025 453€ - 2 725 597€
NAF 5 all-time
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 (Réparation et maintenance navale)
Compare BIZZARI NAUTIC SARL with other companies in the same sector:
Frequently asked questions about BIZZARI NAUTIC SARL
What is the revenue of BIZZARI NAUTIC SARL ?
The revenue of BIZZARI NAUTIC SARL in 2024 is 9.3 M€.
Is BIZZARI NAUTIC SARL profitable?
Yes, BIZZARI NAUTIC SARL generated a net profit of 132 k€ in 2024.
Where is the headquarters of BIZZARI NAUTIC SARL ?
The headquarters of BIZZARI NAUTIC SARL is located in AJACCIO (20090).
Where to find the tax return of BIZZARI NAUTIC SARL ?
The tax return of BIZZARI NAUTIC 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 BIZZARI NAUTIC SARL operate?
BIZZARI NAUTIC SARL operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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