Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-04-01 (20 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: MARSEILLE (13008), Bouches-du-Rhone
BOTTICELLI COURTAGE : revenue, balance sheet and financial ratios
BOTTICELLI COURTAGE is a French company
founded 20 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in MARSEILLE (13008),
this company of category PME
shows in 2023 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOTTICELLI COURTAGE (SIREN 489270579)
Indicator
2023
2021
2020
2019
2018
2015
2014
2013
2012
Revenue
53 860 €
57 007 €
148 709 €
808 514 €
1 378 394 €
1 476 869 €
1 186 570 €
1 179 352 €
136 326 €
Net income
-63 264 €
-3 743 €
-5 672 €
-107 880 €
-225 221 €
16 271 €
7 625 €
-1 540 €
423 €
EBITDA
-19 164 €
-3 506 €
-35 176 €
-298 263 €
-212 452 €
28 743 €
21 214 €
-1 376 €
-25 469 €
Net margin
-117.5%
-6.6%
-3.8%
-13.3%
-16.3%
1.1%
0.6%
-0.1%
0.3%
Revenue and income statement
In 2023, BOTTICELLI COURTAGE achieves revenue of 54 k€. Revenue is declining over the period 2012-2023 (CAGR: -8.1%). Slight decline of -6% vs 2021. After deducting consumption (0 €), gross margin stands at 54 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 -19 k€, representing -35.6% of revenue. Warning negative scissor effect: despite revenue change (-6%), EBITDA varies by -447%, reducing margin by 29.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -63 k€ (-117.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
53 860 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
53 860 €
EBITDA (2023)
?
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
-19 164 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-85 528 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-63 264 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-35.6%
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 -15%. 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 -111%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-15.095%
Financial autonomy (2023)
?
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
-110.528%
Cash flow / Revenue (2023)
?
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
-49.944%
Repayment capacity (2023)
?
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
-0.076
Solvency indicators evolution BOTTICELLI COURTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2018
2019
2020
2021
2023
Debt ratio
1734.216
0.0
0.0
0.0
7.288
22.312
1.698
2.392
-15.095
Financial autonomy
3.31
3.257
4.333
6.106
27.391
17.63
35.914
37.311
-110.528
Repayment capacity
20.535
0.0
0.0
0.0
-0.073
0.0
-0.143
-0.544
-0.076
Cash flow / Revenue
6.454%
0.731%
1.965%
2.236%
-14.245%
-3.331%
-6.752%
-6.215%
-49.944%
Sector positioning
Debt ratio
-15.12023
2020
2021
2023
Q1: 0.0
Med: 8.57
Q3: 49.39
Excellent
In 2023, the debt ratio of BOTTICELLI COURTAGE (-15.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-110.53%2023
2020
2021
2023
Q1: 14.03%
Med: 47.19%
Q3: 74.22%
Average-16 pts over 3 years
In 2023, the financial autonomy of BOTTICELLI COURTAGE (-110.5%) 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
-0.08 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.13 years
Q3: 2.02 years
Excellent
In 2023, the repayment capacity of BOTTICELLI COURTAGE (-0.08) 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 105.40. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
105.396
Interest coverage (2023)
?
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
2012
2013
2014
2015
2018
2019
2020
2021
2023
Liquidity ratio
153.039
50.253
51.322
53.788
105.709
104.846
156.719
99.647
105.396
Interest coverage
0.0
0.0
0.0
0.0
-2.579
-7.395
-4.554
-73.731
-25.021
Sector positioning
Liquidity ratio
105.42023
2020
2021
2023
Q1: 123.62
Med: 243.64
Q3: 585.08
Watch-12 pts over 3 years
In 2023, the liquidity ratio of BOTTICELLI COURTAGE (105.40) 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
-25.02x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.99x
Watch
In 2023, the interest coverage of BOTTICELLI COURTAGE (-25.0x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. The company must finance 29 days of gap between collections and payments. WCR is negative (-100 days): operations structurally generate cash. Notable WCR improvement over the period (-114%), freeing up cash.
Operating WCR (2023)
?
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
-14 955 €
Customer credit (2023)
?
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
48 j
Supplier credit (2023)
?
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
19 j
Inventory turnover (2023)
?
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 (2023)
?
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
-100 j
WCR and payment terms evolution BOTTICELLI COURTAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2018
2019
2020
2021
2023
Operating WCR
106 488 €
-60 713 €
-36 499 €
-81 538 €
70 146 €
49 740 €
3 240 €
-14 109 €
-14 955 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
47
5
28
3
38
41
51
21
48
Supplier payment term (days)
139
22
29
8
49
88
14
37
19
Positioning of BOTTICELLI COURTAGE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of BOTTICELLI COURTAGE is estimated at
52 913 €
(range 14 755€ - 98 410€).
The price/revenue ratio is 0.98x
(in line with sector norms).
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.
Estimated enterprise value2023
193 transactions
14k€52k€98k€
52 913 €Range: 14 755€ - 98 410€
NAF 5 all-time
Valuation method used
Revenue Multiple
53 860 €
×
0.98x
=52 914 €
Range: 14 756€ - 98 410€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 agents et courtiers d'assurances)
Compare BOTTICELLI COURTAGE with other companies in the same sector:
Frequently asked questions about BOTTICELLI COURTAGE
What is the revenue of BOTTICELLI COURTAGE ?
The revenue of BOTTICELLI COURTAGE in 2023 is 54 k€.
Is BOTTICELLI COURTAGE profitable?
BOTTICELLI COURTAGE recorded a net loss in 2023.
Where is the headquarters of BOTTICELLI COURTAGE ?
The headquarters of BOTTICELLI COURTAGE is located in MARSEILLE (13008), in the department Bouches-du-Rhone.
Where to find the tax return of BOTTICELLI COURTAGE ?
The tax return of BOTTICELLI COURTAGE 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 BOTTICELLI COURTAGE operate?
BOTTICELLI COURTAGE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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